[SUCCESS] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 48.57%
YoY- 4.33%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 87,891 39,367 198,095 145,290 97,394 45,456 185,006 -39.19%
PBT 16,796 7,191 35,056 26,240 17,530 8,099 32,068 -35.10%
Tax -4,107 -1,941 -8,546 -6,558 -4,331 -2,004 -6,922 -29.45%
NP 12,689 5,250 26,510 19,682 13,199 6,095 25,146 -36.69%
-
NP to SH 12,066 5,201 25,678 19,168 12,902 6,065 23,802 -36.50%
-
Tax Rate 24.45% 26.99% 24.38% 24.99% 24.71% 24.74% 21.59% -
Total Cost 75,202 34,117 171,585 125,608 84,195 39,361 159,860 -39.59%
-
Net Worth 138,812 137,497 133,677 126,513 120,545 117,001 110,261 16.64%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,152 - 3,580 3,580 3,580 3,581 3,595 10.10%
Div Payout % 34.41% - 13.94% 18.68% 27.75% 59.06% 15.11% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 138,812 137,497 133,677 126,513 120,545 117,001 110,261 16.64%
NOSH 118,643 119,563 119,354 119,352 119,352 119,389 119,848 -0.67%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 14.44% 13.34% 13.38% 13.55% 13.55% 13.41% 13.59% -
ROE 8.69% 3.78% 19.21% 15.15% 10.70% 5.18% 21.59% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 74.08 32.93 165.97 121.73 81.60 38.07 154.37 -38.78%
EPS 10.17 4.35 21.52 16.06 10.81 5.08 19.86 -36.07%
DPS 3.50 0.00 3.00 3.00 3.00 3.00 3.00 10.85%
NAPS 1.17 1.15 1.12 1.06 1.01 0.98 0.92 17.43%
Adjusted Per Share Value based on latest NOSH - 119,352
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 34.72 15.55 78.25 57.39 38.47 17.96 73.08 -39.19%
EPS 4.77 2.05 10.14 7.57 5.10 2.40 9.40 -36.45%
DPS 1.64 0.00 1.41 1.41 1.41 1.41 1.42 10.10%
NAPS 0.5483 0.5431 0.528 0.4997 0.4762 0.4622 0.4355 16.64%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.15 1.31 1.13 1.01 0.86 0.67 0.61 -
P/RPS 1.55 3.98 0.68 0.83 1.05 1.76 0.40 147.31%
P/EPS 11.31 30.11 5.25 6.29 7.96 13.19 3.07 139.10%
EY 8.84 3.32 19.04 15.90 12.57 7.58 32.56 -58.17%
DY 3.04 0.00 2.65 2.97 3.49 4.48 4.92 -27.51%
P/NAPS 0.98 1.14 1.01 0.95 0.85 0.68 0.66 30.24%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 24/05/10 24/02/10 23/11/09 24/08/09 25/05/09 26/02/09 -
Price 1.18 1.05 1.19 1.17 1.05 0.79 0.64 -
P/RPS 1.59 3.19 0.72 0.96 1.29 2.07 0.41 147.44%
P/EPS 11.60 24.14 5.53 7.29 9.71 15.55 3.22 135.55%
EY 8.62 4.14 18.08 13.73 10.30 6.43 31.03 -57.52%
DY 2.97 0.00 2.52 2.56 2.86 3.80 4.69 -26.31%
P/NAPS 1.01 0.91 1.06 1.10 1.04 0.81 0.70 27.77%

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