[SUCCESS] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 27.98%
YoY- 25.89%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 83,164 65,291 71,093 80,000 80,071 64,441 76,890 5.37%
PBT 12,375 8,511 9,983 11,873 10,504 8,615 8,193 31.67%
Tax -3,400 -2,117 -2,498 -2,329 -2,939 -2,017 -1,554 68.61%
NP 8,975 6,394 7,485 9,544 7,565 6,598 6,639 22.28%
-
NP to SH 7,670 5,913 6,897 8,466 6,615 5,621 5,897 19.17%
-
Tax Rate 27.47% 24.87% 25.02% 19.62% 27.98% 23.41% 18.97% -
Total Cost 74,189 58,897 63,608 70,456 72,506 57,843 70,251 3.70%
-
Net Worth 203,232 195,973 114,721 183,544 175,710 173,572 167,670 13.69%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - 3,445 - - -
Div Payout % - - - - 52.08% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 203,232 195,973 114,721 183,544 175,710 173,572 167,670 13.69%
NOSH 114,820 112,628 114,721 114,715 114,843 114,948 114,061 0.44%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.79% 9.79% 10.53% 11.93% 9.45% 10.24% 8.63% -
ROE 3.77% 3.02% 6.01% 4.61% 3.76% 3.24% 3.52% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 72.43 57.97 61.97 69.74 69.72 56.06 67.41 4.90%
EPS 6.68 5.25 6.02 7.38 5.76 4.89 5.17 18.64%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.77 1.74 1.00 1.60 1.53 1.51 1.47 13.19%
Adjusted Per Share Value based on latest NOSH - 114,715
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 32.85 25.79 28.08 31.60 31.63 25.45 30.37 5.37%
EPS 3.03 2.34 2.72 3.34 2.61 2.22 2.33 19.15%
DPS 0.00 0.00 0.00 0.00 1.36 0.00 0.00 -
NAPS 0.8028 0.7741 0.4532 0.725 0.6941 0.6856 0.6623 13.69%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.11 1.03 1.01 1.03 0.94 0.92 0.87 -
P/RPS 1.53 1.78 1.63 1.48 1.35 1.64 1.29 12.05%
P/EPS 16.62 19.62 16.80 13.96 16.32 18.81 16.83 -0.83%
EY 6.02 5.10 5.95 7.17 6.13 5.32 5.94 0.89%
DY 0.00 0.00 0.00 0.00 3.19 0.00 0.00 -
P/NAPS 0.63 0.59 1.01 0.64 0.61 0.61 0.59 4.47%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 25/02/13 26/11/12 27/08/12 21/05/12 23/02/12 -
Price 1.14 1.16 1.00 1.04 1.08 0.94 0.95 -
P/RPS 1.57 2.00 1.61 1.49 1.55 1.68 1.41 7.43%
P/EPS 17.07 22.10 16.63 14.09 18.75 19.22 18.38 -4.81%
EY 5.86 4.53 6.01 7.10 5.33 5.20 5.44 5.08%
DY 0.00 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 0.64 0.67 1.00 0.65 0.71 0.62 0.65 -1.02%

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