[SUCCESS] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 395,870 303,676 212,324 101,971 0 0 396,517 -0.10%
PBT 71,151 57,363 44,535 19,287 0 0 37,711 52.74%
Tax -16,855 -13,958 -11,174 -4,968 0 0 -15,141 7.41%
NP 54,296 43,405 33,361 14,319 0 0 22,570 79.63%
-
NP to SH 46,754 36,651 27,708 12,883 0 0 27,077 43.97%
-
Tax Rate 23.69% 24.33% 25.09% 25.76% - - 40.15% -
Total Cost 341,574 260,271 178,963 87,652 0 0 373,947 -5.86%
-
Net Worth 307,963 298,615 290,459 275,081 264,919 269,807 263,007 11.10%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 5,742 5,717 - - - 4,634 -
Div Payout % - 15.67% 20.64% - - - 17.12% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 307,963 298,615 290,459 275,081 264,919 269,807 263,007 11.10%
NOSH 122,693 122,693 114,354 114,617 115,685 115,797 115,862 3.89%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 13.72% 14.29% 15.71% 14.04% 0.00% 0.00% 5.69% -
ROE 15.18% 12.27% 9.54% 4.68% 0.00% 0.00% 10.30% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 343.21 264.41 185.67 88.97 0.00 0.00 342.23 0.19%
EPS 40.18 31.91 24.23 11.24 0.00 0.00 23.37 43.56%
DPS 0.00 5.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 2.67 2.60 2.54 2.40 2.29 2.33 2.27 11.43%
Adjusted Per Share Value based on latest NOSH - 114,617
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 156.37 119.96 83.87 40.28 0.00 0.00 156.63 -0.11%
EPS 18.47 14.48 10.95 5.09 0.00 0.00 10.70 43.94%
DPS 0.00 2.27 2.26 0.00 0.00 0.00 1.83 -
NAPS 1.2165 1.1796 1.1474 1.0866 1.0465 1.0658 1.0389 11.10%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.61 3.05 2.02 1.80 2.26 2.30 2.29 -
P/RPS 1.05 1.15 1.09 2.02 0.00 0.00 0.67 34.95%
P/EPS 8.91 9.56 8.34 16.01 0.00 0.00 9.80 -6.15%
EY 11.23 10.46 12.00 6.24 0.00 0.00 10.21 6.56%
DY 0.00 1.64 2.48 0.00 0.00 0.00 1.75 -
P/NAPS 1.35 1.17 0.80 0.75 0.99 0.99 1.01 21.36%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 29/05/17 23/02/17 28/11/16 26/08/16 27/05/16 01/03/16 -
Price 3.67 4.00 2.89 1.97 2.16 2.19 2.28 -
P/RPS 1.07 1.51 1.56 2.21 0.00 0.00 0.67 36.66%
P/EPS 9.05 12.53 11.93 17.53 0.00 0.00 9.76 -4.91%
EY 11.04 7.98 8.38 5.71 0.00 0.00 10.25 5.07%
DY 0.00 1.25 1.73 0.00 0.00 0.00 1.75 -
P/NAPS 1.37 1.54 1.14 0.82 0.94 0.94 1.00 23.37%

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