[SUCCESS] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 62.51%
YoY- 8.14%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 189,638 87,180 322,929 231,365 148,455 65,291 295,605 -25.67%
PBT 25,394 11,046 44,792 33,742 20,910 8,511 40,416 -26.70%
Tax -6,195 -2,515 -12,535 -8,886 -5,515 -2,117 -9,781 -26.30%
NP 19,199 8,531 32,257 24,856 15,395 6,394 30,635 -26.82%
-
NP to SH 16,703 7,475 28,934 22,122 13,613 5,913 27,042 -27.53%
-
Tax Rate 24.40% 22.77% 27.98% 26.34% 26.37% 24.87% 24.20% -
Total Cost 170,439 78,649 290,672 206,509 133,060 58,897 264,970 -25.54%
-
Net Worth 232,115 227,398 218,741 211,290 203,333 195,973 191,479 13.72%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 4,665 - 3,472 3,463 - - 3,439 22.60%
Div Payout % 27.93% - 12.00% 15.66% - - 12.72% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 232,115 227,398 218,741 211,290 203,333 195,973 191,479 13.72%
NOSH 116,641 116,614 115,736 115,459 114,877 112,628 114,658 1.15%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.12% 9.79% 9.99% 10.74% 10.37% 9.79% 10.36% -
ROE 7.20% 3.29% 13.23% 10.47% 6.69% 3.02% 14.12% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 162.58 74.76 279.02 200.39 129.23 57.97 257.81 -26.52%
EPS 14.32 6.41 25.00 19.16 11.85 5.25 23.59 -28.37%
DPS 4.00 0.00 3.00 3.00 0.00 0.00 3.00 21.20%
NAPS 1.99 1.95 1.89 1.83 1.77 1.74 1.67 12.43%
Adjusted Per Share Value based on latest NOSH - 115,405
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 74.91 34.44 127.56 91.39 58.64 25.79 116.77 -25.67%
EPS 6.60 2.95 11.43 8.74 5.38 2.34 10.68 -27.51%
DPS 1.84 0.00 1.37 1.37 0.00 0.00 1.36 22.39%
NAPS 0.9169 0.8983 0.8641 0.8346 0.8032 0.7741 0.7564 13.72%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.60 1.39 1.40 1.19 1.11 1.03 1.01 -
P/RPS 0.98 1.86 0.50 0.59 0.86 1.78 0.39 85.14%
P/EPS 11.17 21.68 5.60 6.21 9.37 19.62 4.28 89.89%
EY 8.95 4.61 17.86 16.10 10.68 5.10 23.35 -47.32%
DY 2.50 0.00 2.14 2.52 0.00 0.00 2.97 -10.87%
P/NAPS 0.80 0.71 0.74 0.65 0.63 0.59 0.60 21.20%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 25/02/14 25/11/13 26/08/13 27/05/13 25/02/13 -
Price 1.75 1.46 1.40 1.22 1.14 1.16 1.00 -
P/RPS 1.08 1.95 0.50 0.61 0.88 2.00 0.39 97.56%
P/EPS 12.22 22.78 5.60 6.37 9.62 22.10 4.24 102.91%
EY 8.18 4.39 17.86 15.70 10.39 4.53 23.58 -50.72%
DY 2.29 0.00 2.14 2.46 0.00 0.00 3.00 -16.51%
P/NAPS 0.88 0.75 0.74 0.67 0.64 0.67 0.60 29.17%

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