[SUCCESS] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -29.22%
YoY- -12.19%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 276,732 294,608 318,818 333,021 339,900 324,772 325,091 -10.15%
PBT 37,628 60,548 25,040 28,353 38,586 38,420 11,713 117.25%
Tax -8,042 -10,528 -7,764 -9,480 -11,998 -13,952 -5,662 26.27%
NP 29,586 50,020 17,276 18,873 26,588 24,468 6,051 187.24%
-
NP to SH 25,968 45,244 15,162 16,420 23,198 22,468 7,337 131.71%
-
Tax Rate 21.37% 17.39% 31.01% 33.44% 31.09% 36.31% 48.34% -
Total Cost 247,146 244,588 301,542 314,148 313,312 300,304 319,040 -15.61%
-
Net Worth 319,317 316,872 321,245 346,509 352,076 345,599 339,669 -4.02%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 26,766 62,904 2,344 3,121 4,725 9,468 9,704 96.31%
Div Payout % 103.07% 139.03% 15.47% 19.01% 20.37% 42.14% 132.27% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 319,317 316,872 321,245 346,509 352,076 345,599 339,669 -4.02%
NOSH 234,792 249,275 248,955 248,500 248,498 248,498 248,498 -3.70%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.69% 16.98% 5.42% 5.67% 7.82% 7.53% 1.86% -
ROE 8.13% 14.28% 4.72% 4.74% 6.59% 6.50% 2.16% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 117.86 125.51 135.96 142.24 143.85 137.20 133.99 -8.17%
EPS 11.06 19.28 6.45 6.99 9.82 9.48 3.02 137.03%
DPS 11.40 26.80 1.00 1.33 2.00 4.00 4.00 100.63%
NAPS 1.36 1.35 1.37 1.48 1.49 1.46 1.40 -1.90%
Adjusted Per Share Value based on latest NOSH - 248,500
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 109.31 116.37 125.94 131.55 134.26 128.29 128.41 -10.15%
EPS 10.26 17.87 5.99 6.49 9.16 8.88 2.90 131.65%
DPS 10.57 24.85 0.93 1.23 1.87 3.74 3.83 96.38%
NAPS 1.2613 1.2517 1.269 1.3688 1.3907 1.3652 1.3417 -4.02%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.955 0.92 0.955 0.67 0.52 0.685 0.83 -
P/RPS 0.81 0.73 0.70 0.47 0.36 0.50 0.62 19.44%
P/EPS 8.63 4.77 14.77 9.55 5.30 7.22 27.45 -53.66%
EY 11.58 20.95 6.77 10.47 18.88 13.86 3.64 115.85%
DY 11.94 29.13 1.05 1.99 3.85 5.84 4.82 82.77%
P/NAPS 0.70 0.68 0.70 0.45 0.35 0.47 0.59 12.03%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 29/11/19 30/08/19 29/05/19 26/02/19 27/11/18 29/08/18 -
Price 0.87 0.94 0.94 0.925 0.55 0.585 0.83 -
P/RPS 0.74 0.75 0.69 0.65 0.38 0.43 0.62 12.48%
P/EPS 7.87 4.88 14.54 13.19 5.60 6.16 27.45 -56.42%
EY 12.71 20.51 6.88 7.58 17.85 16.23 3.64 129.63%
DY 13.10 28.51 1.06 1.44 3.64 6.84 4.82 94.39%
P/NAPS 0.64 0.70 0.69 0.63 0.37 0.40 0.59 5.55%

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