[SUCCESS] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -78.13%
YoY- 5.19%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 322,929 231,365 148,455 65,291 295,605 224,512 144,512 70.67%
PBT 44,792 33,742 20,910 8,511 40,416 30,746 19,119 76.12%
Tax -12,535 -8,886 -5,515 -2,117 -9,781 -7,284 -4,956 85.32%
NP 32,257 24,856 15,395 6,394 30,635 23,462 14,163 72.84%
-
NP to SH 28,934 22,122 13,613 5,913 27,042 20,457 12,236 77.21%
-
Tax Rate 27.98% 26.34% 26.37% 24.87% 24.20% 23.69% 25.92% -
Total Cost 290,672 206,509 133,060 58,897 264,970 201,050 130,349 70.43%
-
Net Worth 218,741 211,290 203,333 195,973 191,479 183,573 175,784 15.64%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,472 3,463 - - 3,439 3,442 3,446 0.50%
Div Payout % 12.00% 15.66% - - 12.72% 16.83% 28.17% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 218,741 211,290 203,333 195,973 191,479 183,573 175,784 15.64%
NOSH 115,736 115,459 114,877 112,628 114,658 114,733 114,892 0.48%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.99% 10.74% 10.37% 9.79% 10.36% 10.45% 9.80% -
ROE 13.23% 10.47% 6.69% 3.02% 14.12% 11.14% 6.96% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 279.02 200.39 129.23 57.97 257.81 195.68 125.78 69.84%
EPS 25.00 19.16 11.85 5.25 23.59 17.83 10.65 76.35%
DPS 3.00 3.00 0.00 0.00 3.00 3.00 3.00 0.00%
NAPS 1.89 1.83 1.77 1.74 1.67 1.60 1.53 15.08%
Adjusted Per Share Value based on latest NOSH - 112,628
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 127.56 91.39 58.64 25.79 116.77 88.69 57.08 70.68%
EPS 11.43 8.74 5.38 2.34 10.68 8.08 4.83 77.30%
DPS 1.37 1.37 0.00 0.00 1.36 1.36 1.36 0.48%
NAPS 0.8641 0.8346 0.8032 0.7741 0.7564 0.7251 0.6944 15.64%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.40 1.19 1.11 1.03 1.01 1.03 0.94 -
P/RPS 0.50 0.59 0.86 1.78 0.39 0.53 0.75 -23.62%
P/EPS 5.60 6.21 9.37 19.62 4.28 5.78 8.83 -26.12%
EY 17.86 16.10 10.68 5.10 23.35 17.31 11.33 35.33%
DY 2.14 2.52 0.00 0.00 2.97 2.91 3.19 -23.31%
P/NAPS 0.74 0.65 0.63 0.59 0.60 0.64 0.61 13.70%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 25/11/13 26/08/13 27/05/13 25/02/13 26/11/12 27/08/12 -
Price 1.40 1.22 1.14 1.16 1.00 1.04 1.08 -
P/RPS 0.50 0.61 0.88 2.00 0.39 0.53 0.86 -30.27%
P/EPS 5.60 6.37 9.62 22.10 4.24 5.83 10.14 -32.61%
EY 17.86 15.70 10.39 4.53 23.58 17.14 9.86 48.43%
DY 2.14 2.46 0.00 0.00 3.00 2.88 2.78 -15.96%
P/NAPS 0.74 0.67 0.64 0.67 0.60 0.65 0.71 2.78%

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