[SUCCESS] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -74.17%
YoY- 26.42%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 371,467 281,498 189,638 87,180 322,929 231,365 148,455 84.00%
PBT 36,445 38,166 25,394 11,046 44,792 33,742 20,910 44.68%
Tax -10,930 -10,276 -6,195 -2,515 -12,535 -8,886 -5,515 57.58%
NP 25,515 27,890 19,199 8,531 32,257 24,856 15,395 39.91%
-
NP to SH 24,437 24,229 16,703 7,475 28,934 22,122 13,613 47.54%
-
Tax Rate 29.99% 26.92% 24.40% 22.77% 27.98% 26.34% 26.37% -
Total Cost 345,952 253,608 170,439 78,649 290,672 206,509 133,060 88.75%
-
Net Worth 240,287 240,306 232,115 227,398 218,741 211,290 203,333 11.74%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,665 4,666 4,665 - 3,472 3,463 - -
Div Payout % 19.09% 19.26% 27.93% - 12.00% 15.66% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 240,287 240,306 232,115 227,398 218,741 211,290 203,333 11.74%
NOSH 116,644 116,653 116,641 116,614 115,736 115,459 114,877 1.02%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.87% 9.91% 10.12% 9.79% 9.99% 10.74% 10.37% -
ROE 10.17% 10.08% 7.20% 3.29% 13.23% 10.47% 6.69% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 318.46 241.31 162.58 74.76 279.02 200.39 129.23 82.14%
EPS 20.95 20.77 14.32 6.41 25.00 19.16 11.85 46.05%
DPS 4.00 4.00 4.00 0.00 3.00 3.00 0.00 -
NAPS 2.06 2.06 1.99 1.95 1.89 1.83 1.77 10.61%
Adjusted Per Share Value based on latest NOSH - 116,614
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 146.73 111.19 74.91 34.44 127.56 91.39 58.64 84.00%
EPS 9.65 9.57 6.60 2.95 11.43 8.74 5.38 47.46%
DPS 1.84 1.84 1.84 0.00 1.37 1.37 0.00 -
NAPS 0.9492 0.9492 0.9169 0.8982 0.864 0.8346 0.8032 11.74%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.69 1.92 1.60 1.39 1.40 1.19 1.11 -
P/RPS 0.53 0.80 0.98 1.86 0.50 0.59 0.86 -27.51%
P/EPS 8.07 9.24 11.17 21.68 5.60 6.21 9.37 -9.45%
EY 12.40 10.82 8.95 4.61 17.86 16.10 10.68 10.43%
DY 2.37 2.08 2.50 0.00 2.14 2.52 0.00 -
P/NAPS 0.82 0.93 0.80 0.71 0.74 0.65 0.63 19.15%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 25/08/14 26/05/14 25/02/14 25/11/13 26/08/13 -
Price 1.82 1.84 1.75 1.46 1.40 1.22 1.14 -
P/RPS 0.57 0.76 1.08 1.95 0.50 0.61 0.88 -25.07%
P/EPS 8.69 8.86 12.22 22.78 5.60 6.37 9.62 -6.53%
EY 11.51 11.29 8.18 4.39 17.86 15.70 10.39 7.04%
DY 2.20 2.17 2.29 0.00 2.14 2.46 0.00 -
P/NAPS 0.88 0.89 0.88 0.75 0.74 0.67 0.64 23.58%

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