[SUCCESS] QoQ Cumulative 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- 43.83%
YoY- -9.46%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 114,505 52,821 207,465 140,321 87,891 39,367 198,095 -30.67%
PBT 16,752 7,047 34,416 24,247 16,796 7,191 35,056 -38.95%
Tax -4,055 -1,726 -8,460 -5,965 -4,107 -1,941 -8,546 -39.24%
NP 12,697 5,321 25,956 18,282 12,689 5,250 26,510 -38.86%
-
NP to SH 11,997 5,246 24,003 17,354 12,066 5,201 25,678 -39.87%
-
Tax Rate 24.21% 24.49% 24.58% 24.60% 24.45% 26.99% 24.38% -
Total Cost 101,808 47,500 181,509 122,039 75,202 34,117 171,585 -29.45%
-
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 1,128 - 4,053 4,090 4,152 - 3,580 -53.79%
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 7.76% 3.53% 16.58% 12.17% 8.69% 3.78% 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 101.46 46.92 179.13 120.07 74.08 32.93 165.97 -28.03%
EPS 10.63 4.66 20.73 14.85 10.17 4.35 21.52 -37.59%
DPS 1.00 0.00 3.50 3.50 3.50 0.00 3.00 -52.02%
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 45.23 20.86 81.95 55.43 34.72 15.55 78.25 -30.67%
EPS 4.74 2.07 9.48 6.86 4.77 2.05 10.14 -39.85%
DPS 0.45 0.00 1.60 1.62 1.64 0.00 1.41 -53.39%
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 1.03 2.24 0.61 0.94 1.55 3.98 0.68 31.99%
P/EPS 9.78 22.53 5.26 7.61 11.31 30.11 5.25 51.57%
EY 10.22 4.44 19.01 13.14 8.84 3.32 19.04 -34.02%
DY 0.96 0.00 3.21 3.10 3.04 0.00 2.65 -49.27%
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 0.97 2.22 0.57 0.96 1.59 3.19 0.72 22.04%
P/EPS 9.27 22.32 4.92 7.74 11.60 24.14 5.53 41.24%
EY 10.79 4.48 20.32 12.91 8.62 4.14 18.08 -29.18%
DY 1.02 0.00 3.43 3.04 2.97 0.00 2.52 -45.37%
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