[SUCCESS] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 53.96%
YoY- 48.8%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 91,297 42,647 146,096 101,921 65,402 25,764 80,998 8.31%
PBT 16,946 7,677 27,331 19,511 12,966 4,244 15,546 5.92%
Tax -4,245 -1,879 -6,788 -5,233 -3,755 -866 -3,398 16.00%
NP 12,701 5,798 20,543 14,278 9,211 3,378 12,148 3.01%
-
NP to SH 11,684 5,101 17,910 12,505 8,122 3,121 12,070 -2.14%
-
Tax Rate 25.05% 24.48% 24.84% 26.82% 28.96% 20.41% 21.86% -
Total Cost 78,596 36,849 125,553 87,643 56,191 22,386 68,850 9.23%
-
Net Worth 98,366 96,018 90,442 85,423 81,337 78,895 70,538 24.84%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,598 - 2,975 2,966 2,947 - - -
Div Payout % 30.80% - 16.61% 23.72% 36.28% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 98,366 96,018 90,442 85,423 81,337 78,895 70,538 24.84%
NOSH 119,958 120,023 119,003 118,643 117,880 116,022 111,966 4.70%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 13.91% 13.60% 14.06% 14.01% 14.08% 13.11% 15.00% -
ROE 11.88% 5.31% 19.80% 14.64% 9.99% 3.96% 17.11% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 76.11 35.53 122.77 85.91 55.48 22.21 72.34 3.44%
EPS 9.74 4.25 15.05 10.54 6.89 2.69 10.78 -6.54%
DPS 3.00 0.00 2.50 2.50 2.50 0.00 0.00 -
NAPS 0.82 0.80 0.76 0.72 0.69 0.68 0.63 19.22%
Adjusted Per Share Value based on latest NOSH - 118,780
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 36.06 16.85 57.71 40.26 25.83 10.18 31.99 8.31%
EPS 4.62 2.01 7.07 4.94 3.21 1.23 4.77 -2.10%
DPS 1.42 0.00 1.18 1.17 1.16 0.00 0.00 -
NAPS 0.3886 0.3793 0.3573 0.3374 0.3213 0.3116 0.2786 24.86%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.85 0.79 0.88 0.95 0.93 0.60 0.66 -
P/RPS 1.12 2.22 0.72 1.11 1.68 2.70 0.91 14.86%
P/EPS 8.73 18.59 5.85 9.01 13.50 22.30 6.12 26.74%
EY 11.46 5.38 17.10 11.09 7.41 4.48 16.33 -21.04%
DY 3.53 0.00 2.84 2.63 2.69 0.00 0.00 -
P/NAPS 1.04 0.99 1.16 1.32 1.35 0.88 1.05 -0.63%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 21/05/08 25/02/08 29/11/07 20/08/07 21/05/07 15/02/07 -
Price 0.88 1.00 0.75 0.83 0.84 0.57 0.66 -
P/RPS 1.16 2.81 0.61 0.97 1.51 2.57 0.91 17.58%
P/EPS 9.03 23.53 4.98 7.87 12.19 21.19 6.12 29.63%
EY 11.07 4.25 20.07 12.70 8.20 4.72 16.33 -22.84%
DY 3.41 0.00 3.33 3.01 2.98 0.00 0.00 -
P/NAPS 1.07 1.25 0.99 1.15 1.22 0.84 1.05 1.26%

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