[SUCCESS] QoQ Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock

[SUCCESS] SUCCESS TRANSFORMER CORP BHD

Announcement Date

25-Feb-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

31-Dec-2019 [#2]

Profit Trend

QoQ- 14.79%

YoY- 11.94%

Quarter Report

STC- RESULT AND NOTES 2020Q2.pdf

Latest QR

Upcoming QR

SUCCESS's Result

SUCCESS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Cumulative Result
Revenue	70,296	230,112	185,903	138,366	73,652	318,818	249,766	-56.95%
YoY %	-69.45%	23.78%	34.36%	87.86%	-76.90%	27.65%	-	-
Horiz. %	28.14%	92.13%	74.43%	55.40%	29.49%	127.65%	100.00%	-
PBT	10,633	18,716	16,694	18,814	15,137	25,040	21,265	-36.92%
YoY %	-43.19%	12.11%	-11.27%	24.29%	-39.55%	17.75%	-	-
Horiz. %	50.00%	88.01%	78.50%	88.47%	71.18%	117.75%	100.00%	-
Tax	-3,569	-5,432	-4,313	-4,021	-2,632	-7,764	-7,110	-36.75%
YoY %	34.30%	-25.94%	-7.26%	-52.77%	66.10%	-9.20%	-	-
Horiz. %	50.20%	76.40%	60.66%	56.55%	37.02%	109.20%	100.00%	-
NP	7,064	13,284	12,381	14,793	12,505	17,276	14,155	-37.00%
YoY %	-46.82%	7.29%	-16.31%	18.30%	-27.62%	22.05%	-	-
Horiz. %	49.90%	93.85%	87.47%	104.51%	88.34%	122.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,459	10,141	9,744	12,984	11,311	15,162	12,315	-34.88%
YoY %	-36.31%	4.07%	-24.95%	14.79%	-25.40%	23.12%	-	-
Horiz. %	52.45%	82.35%	79.12%	105.43%	91.85%	123.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.57%	29.02%	25.84%	21.37%	17.39%	31.01%	33.44%	-
YoY %	15.68%	12.31%	20.92%	22.89%	-43.92%	-7.27%	-	-
Horiz. %	100.39%	86.78%	77.27%	63.91%	52.00%	92.73%	100.00%	-
Total Cost	63,232	216,828	173,522	123,573	61,147	301,542	235,611	-58.29%
YoY %	-70.84%	24.96%	40.42%	102.09%	-79.72%	27.98%	-	-
Horiz. %	26.84%	92.03%	73.65%	52.45%	25.95%	127.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	320,107	322,184	322,114	319,317	316,872	321,245	346,509	-5.13%
YoY %	-0.64%	0.02%	0.88%	0.77%	-1.36%	-7.29%	-	-
Horiz. %	92.38%	92.98%	92.96%	92.15%	91.45%	92.71%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	-	13,414	13,411	13,383	15,726	2,344	2,341	-
YoY %	-	0.02%	0.21%	-14.90%	570.90%	0.13%	-	-
Horiz. %	-	573.00%	572.87%	571.68%	671.76%	100.13%	100.00%	-
Div Payout %	-	132.28%	137.64%	103.07%	139.03%	15.47%	19.01%	-
YoY %	-	-3.89%	33.54%	-25.86%	798.71%	-18.62%	-	-
Horiz. %	-	695.84%	724.04%	542.19%	731.35%	81.38%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	320,107	322,184	322,114	319,317	316,872	321,245	346,509	-5.13%
YoY %	-0.64%	0.02%	0.88%	0.77%	-1.36%	-7.29%	-	-
Horiz. %	92.38%	92.98%	92.96%	92.15%	91.45%	92.71%	100.00%	-
NOSH	249,877	249,743	249,700	234,792	249,275	248,955	248,500	0.36%
YoY %	0.05%	0.02%	6.35%	-5.81%	0.13%	0.18%	-	-
Horiz. %	100.55%	100.50%	100.48%	94.48%	100.31%	100.18%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	10.05%	5.77%	6.66%	10.69%	16.98%	5.42%	5.67%	-
YoY %	74.18%	-13.36%	-37.70%	-37.04%	213.28%	-4.41%	-	-
Horiz. %	177.25%	101.76%	117.46%	188.54%	299.47%	95.59%	100.00%	-
ROE	2.02%	3.15%	3.03%	4.07%	3.57%	4.72%	3.55%	-
YoY %	-35.87%	3.96%	-25.55%	14.01%	-24.36%	32.96%	-	-
Horiz. %	56.90%	88.73%	85.35%	114.65%	100.56%	132.96%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	30.74	97.78	79.01	58.93	31.38	135.96	106.68	-56.27%
YoY %	-68.56%	23.76%	34.07%	87.79%	-76.92%	27.45%	-	-
Horiz. %	28.82%	91.66%	74.06%	55.24%	29.42%	127.45%	100.00%	-
EPS	2.83	4.31	4.15	5.53	4.82	6.45	5.24	-33.60%
YoY %	-34.34%	3.86%	-24.95%	14.73%	-25.27%	23.09%	-	-
Horiz. %	54.01%	82.25%	79.20%	105.53%	91.98%	123.09%	100.00%	-
DPS	0.00	5.70	5.70	5.70	6.70	1.00	1.00	-
YoY %	0.00%	0.00%	0.00%	-14.93%	570.00%	0.00%	-	-
Horiz. %	0.00%	570.00%	570.00%	570.00%	670.00%	100.00%	100.00%	-
NAPS	1.40	1.369	1.369	1.36	1.35	1.37	1.48	-3.62%
YoY %	2.26%	0.00%	0.66%	0.74%	-1.46%	-7.43%	-	-
Horiz. %	94.59%	92.50%	92.50%	91.89%	91.22%	92.57%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 235,633
RPS	27.77	90.90	73.43	54.66	29.09	125.94	98.66	-56.95%
YoY %	-69.45%	23.79%	34.34%	87.90%	-76.90%	27.65%	-	-
Horiz. %	28.15%	92.13%	74.43%	55.40%	29.49%	127.65%	100.00%	-
EPS	2.55	4.01	3.85	5.13	4.47	5.99	4.86	-34.87%
YoY %	-36.41%	4.16%	-24.95%	14.77%	-25.38%	23.25%	-	-
Horiz. %	52.47%	82.51%	79.22%	105.56%	91.98%	123.25%	100.00%	-
DPS	0.00	5.30	5.30	5.29	6.21	0.93	0.92	-
YoY %	0.00%	0.00%	0.19%	-14.81%	567.74%	1.09%	-	-
Horiz. %	0.00%	576.09%	576.09%	575.00%	675.00%	101.09%	100.00%	-
NAPS	1.2645	1.2727	1.2724	1.2613	1.2517	1.269	1.3688	-5.13%
YoY %	-0.64%	0.02%	0.88%	0.77%	-1.36%	-7.29%	-	-
Horiz. %	92.38%	92.98%	92.96%	92.15%	91.45%	92.71%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	0.56	0.565	0.495	0.955	0.92	0.955	0.67	-
P/RPS	1.82	0.58	0.63	1.62	2.93	0.70	0.63	102.44%
YoY %	213.79%	-7.94%	-61.11%	-44.71%	318.57%	11.11%	-	-
Horiz. %	288.89%	92.06%	100.00%	257.14%	465.08%	111.11%	100.00%	-
P/EPS	19.82	13.11	11.95	17.27	19.09	14.77	12.74	34.15%
YoY %	51.18%	9.71%	-30.80%	-9.53%	29.25%	15.93%	-	-
Horiz. %	155.57%	102.90%	93.80%	135.56%	149.84%	115.93%	100.00%	-
EY	5.04	7.63	8.37	5.79	5.24	6.77	7.85	-25.51%
YoY %	-33.94%	-8.84%	44.56%	10.50%	-22.60%	-13.76%	-	-
Horiz. %	64.20%	97.20%	106.62%	73.76%	66.75%	86.24%	100.00%	-
DY	0.00	10.09	11.52	5.97	7.28	1.05	1.49	-
YoY %	0.00%	-12.41%	92.96%	-17.99%	593.33%	-29.53%	-	-
Horiz. %	0.00%	677.18%	773.15%	400.67%	488.59%	70.47%	100.00%	-
P/NAPS	0.40	0.41	0.36	0.70	0.68	0.70	0.45	-7.53%
YoY %	-2.44%	13.89%	-48.57%	2.94%	-2.86%	55.56%	-	-
Horiz. %	88.89%	91.11%	80.00%	155.56%	151.11%	155.56%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	24/11/20	26/08/20	16/06/20	25/02/20	29/11/19	30/08/19	29/05/19	-
Price	0.61	0.575	0.62	0.87	0.94	0.94	0.925	-
P/RPS	1.98	0.59	0.78	1.48	3.00	0.69	0.87	72.76%
YoY %	235.59%	-24.36%	-47.30%	-50.67%	334.78%	-20.69%	-	-
Horiz. %	227.59%	67.82%	89.66%	170.11%	344.83%	79.31%	100.00%	-
P/EPS	21.59	13.34	14.97	15.73	19.51	14.54	17.59	14.59%
YoY %	61.84%	-10.89%	-4.83%	-19.37%	34.18%	-17.34%	-	-
Horiz. %	122.74%	75.84%	85.11%	89.43%	110.92%	82.66%	100.00%	-
EY	4.63	7.49	6.68	6.36	5.13	6.88	5.69	-12.80%
YoY %	-38.18%	12.13%	5.03%	23.98%	-25.44%	20.91%	-	-
Horiz. %	81.37%	131.63%	117.40%	111.78%	90.16%	120.91%	100.00%	-
DY	0.00	9.91	9.19	6.55	7.13	1.06	1.08	-
YoY %	0.00%	7.83%	40.31%	-8.13%	572.64%	-1.85%	-	-
Horiz. %	0.00%	917.59%	850.93%	606.48%	660.19%	98.15%	100.00%	-
P/NAPS	0.44	0.42	0.45	0.64	0.70	0.69	0.63	-21.23%
YoY %	4.76%	-6.67%	-29.69%	-8.57%	1.45%	9.52%	-	-
Horiz. %	69.84%	66.67%	71.43%	101.59%	111.11%	109.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos