[SUCCESS] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -4.12%
YoY- -9.46%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 229,010 211,284 207,465 187,094 175,782 157,468 198,095 10.17%
PBT 33,504 28,188 34,416 32,329 33,592 28,764 35,056 -2.98%
Tax -8,110 -6,904 -8,460 -7,953 -8,214 -7,764 -8,546 -3.44%
NP 25,394 21,284 25,956 24,376 25,378 21,000 26,510 -2.83%
-
NP to SH 23,994 20,984 24,003 23,138 24,132 20,804 25,678 -4.43%
-
Tax Rate 24.21% 24.49% 24.58% 24.60% 24.45% 26.99% 24.38% -
Total Cost 203,616 190,000 181,509 162,718 150,404 136,468 171,585 12.12%
-
Net Worth 154,617 148,599 144,771 142,571 138,812 137,497 133,677 10.21%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 2,257 - 4,053 5,453 8,305 - 3,580 -26.53%
Div Payout % 9.41% - 16.89% 23.57% 34.41% - 13.94% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 154,617 148,599 144,771 142,571 138,812 137,497 133,677 10.21%
NOSH 112,859 112,575 115,817 116,861 118,643 119,563 119,354 -3.67%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.09% 10.07% 12.51% 13.03% 14.44% 13.34% 13.38% -
ROE 15.52% 14.12% 16.58% 16.23% 17.38% 15.13% 19.21% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 202.92 187.68 179.13 160.10 148.16 131.70 165.97 14.38%
EPS 21.26 18.64 20.73 19.80 20.34 17.40 21.52 -0.80%
DPS 2.00 0.00 3.50 4.67 7.00 0.00 3.00 -23.74%
NAPS 1.37 1.32 1.25 1.22 1.17 1.15 1.12 14.41%
Adjusted Per Share Value based on latest NOSH - 116,946
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 90.46 83.46 81.95 73.90 69.44 62.20 78.25 10.17%
EPS 9.48 8.29 9.48 9.14 9.53 8.22 10.14 -4.39%
DPS 0.89 0.00 1.60 2.15 3.28 0.00 1.41 -26.47%
NAPS 0.6108 0.587 0.5719 0.5632 0.5483 0.5431 0.528 10.22%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.04 1.05 1.09 1.13 1.15 1.31 1.13 -
P/RPS 0.51 0.56 0.61 0.71 0.78 0.99 0.68 -17.49%
P/EPS 4.89 5.63 5.26 5.71 5.65 7.53 5.25 -4.63%
EY 20.44 17.75 19.01 17.52 17.69 13.28 19.04 4.85%
DY 1.92 0.00 3.21 4.13 6.09 0.00 2.65 -19.37%
P/NAPS 0.76 0.80 0.87 0.93 0.98 1.14 1.01 -17.31%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 23/05/11 21/02/11 22/11/10 23/08/10 24/05/10 24/02/10 -
Price 0.985 1.04 1.02 1.15 1.18 1.05 1.19 -
P/RPS 0.49 0.55 0.57 0.72 0.80 0.80 0.72 -22.68%
P/EPS 4.63 5.58 4.92 5.81 5.80 6.03 5.53 -11.19%
EY 21.58 17.92 20.32 17.22 17.24 16.57 18.08 12.55%
DY 2.03 0.00 3.43 4.06 5.93 0.00 2.52 -13.45%
P/NAPS 0.72 0.79 0.82 0.94 1.01 0.91 1.06 -22.78%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment