[SUCCESS] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 30.82%
YoY- 2.04%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 224,512 144,512 64,441 255,196 178,370 114,505 52,821 161.70%
PBT 30,746 19,119 8,615 34,358 26,368 16,752 7,047 166.29%
Tax -7,284 -4,956 -2,017 -7,883 -6,486 -4,055 -1,726 160.46%
NP 23,462 14,163 6,598 26,475 19,882 12,697 5,321 168.16%
-
NP to SH 20,457 12,236 5,621 24,493 18,722 11,997 5,246 147.13%
-
Tax Rate 23.69% 25.92% 23.41% 22.94% 24.60% 24.21% 24.49% -
Total Cost 201,050 130,349 57,843 228,721 158,488 101,808 47,500 160.97%
-
Net Worth 183,573 175,784 173,572 167,616 161,416 154,617 148,599 15.08%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 3,442 3,446 - 1,140 1,136 1,128 - -
Div Payout % 16.83% 28.17% - 4.66% 6.07% 9.41% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 183,573 175,784 173,572 167,616 161,416 154,617 148,599 15.08%
NOSH 114,733 114,892 114,948 114,025 113,673 112,859 112,575 1.27%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.45% 9.80% 10.24% 10.37% 11.15% 11.09% 10.07% -
ROE 11.14% 6.96% 3.24% 14.61% 11.60% 7.76% 3.53% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 195.68 125.78 56.06 223.81 156.91 101.46 46.92 158.42%
EPS 17.83 10.65 4.89 21.48 16.47 10.63 4.66 144.03%
DPS 3.00 3.00 0.00 1.00 1.00 1.00 0.00 -
NAPS 1.60 1.53 1.51 1.47 1.42 1.37 1.32 13.64%
Adjusted Per Share Value based on latest NOSH - 114,061
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 88.68 57.08 25.45 100.80 70.46 45.23 20.86 161.73%
EPS 8.08 4.83 2.22 9.67 7.40 4.74 2.07 147.29%
DPS 1.36 1.36 0.00 0.45 0.45 0.45 0.00 -
NAPS 0.7251 0.6944 0.6856 0.6621 0.6376 0.6108 0.587 15.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.03 0.94 0.92 0.87 0.90 1.04 1.05 -
P/RPS 0.53 0.75 1.64 0.39 0.57 1.03 2.24 -61.64%
P/EPS 5.78 8.83 18.81 4.05 5.46 9.78 22.53 -59.52%
EY 17.31 11.33 5.32 24.69 18.30 10.22 4.44 147.09%
DY 2.91 3.19 0.00 1.15 1.11 0.96 0.00 -
P/NAPS 0.64 0.61 0.61 0.59 0.63 0.76 0.80 -13.78%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 21/05/12 23/02/12 21/11/11 22/08/11 23/05/11 -
Price 1.04 1.08 0.94 0.95 0.87 0.985 1.04 -
P/RPS 0.53 0.86 1.68 0.42 0.55 0.97 2.22 -61.41%
P/EPS 5.83 10.14 19.22 4.42 5.28 9.27 22.32 -59.03%
EY 17.14 9.86 5.20 22.61 18.93 10.79 4.48 144.02%
DY 2.88 2.78 0.00 1.05 1.15 1.02 0.00 -
P/NAPS 0.65 0.71 0.62 0.65 0.61 0.72 0.79 -12.16%

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