[SUCCESS] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 11.34%
YoY- 0.87%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 102,457 87,180 91,564 82,911 83,164 65,291 71,093 27.67%
PBT 14,351 11,046 10,751 12,858 12,375 8,511 9,983 27.45%
Tax -3,680 -2,515 -3,650 -3,368 -3,400 -2,117 -2,498 29.56%
NP 10,671 8,531 7,101 9,490 8,975 6,394 7,485 26.75%
-
NP to SH 9,231 7,475 6,513 8,540 7,670 5,913 6,897 21.51%
-
Tax Rate 25.64% 22.77% 33.95% 26.19% 27.47% 24.87% 25.02% -
Total Cost 91,786 78,649 84,463 73,421 74,189 58,897 63,608 27.78%
-
Net Worth 232,233 227,398 218,642 211,191 203,232 195,973 114,721 60.23%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - 3,462 - - - -
Div Payout % - - - 40.54% - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 232,233 227,398 218,642 211,191 203,232 195,973 114,721 60.23%
NOSH 116,700 116,614 115,683 115,405 114,820 112,628 114,721 1.14%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.42% 9.79% 7.76% 11.45% 10.79% 9.79% 10.53% -
ROE 3.97% 3.29% 2.98% 4.04% 3.77% 3.02% 6.01% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 87.79 74.76 79.15 71.84 72.43 57.97 61.97 26.21%
EPS 7.91 6.41 5.63 7.40 6.68 5.25 6.02 20.02%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.99 1.95 1.89 1.83 1.77 1.74 1.00 58.41%
Adjusted Per Share Value based on latest NOSH - 115,405
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 40.47 34.44 36.17 32.75 32.85 25.79 28.08 27.67%
EPS 3.65 2.95 2.57 3.37 3.03 2.34 2.72 21.72%
DPS 0.00 0.00 0.00 1.37 0.00 0.00 0.00 -
NAPS 0.9174 0.8983 0.8637 0.8342 0.8028 0.7741 0.4532 60.22%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.60 1.39 1.40 1.19 1.11 1.03 1.01 -
P/RPS 1.82 1.86 1.77 1.66 1.53 1.78 1.63 7.64%
P/EPS 20.23 21.68 24.87 16.08 16.62 19.62 16.80 13.22%
EY 4.94 4.61 4.02 6.22 6.02 5.10 5.95 -11.69%
DY 0.00 0.00 0.00 2.52 0.00 0.00 0.00 -
P/NAPS 0.80 0.71 0.74 0.65 0.63 0.59 1.01 -14.42%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 25/02/14 25/11/13 26/08/13 27/05/13 25/02/13 -
Price 1.75 1.46 1.40 1.22 1.14 1.16 1.00 -
P/RPS 1.99 1.95 1.77 1.70 1.57 2.00 1.61 15.21%
P/EPS 22.12 22.78 24.87 16.49 17.07 22.10 16.63 21.01%
EY 4.52 4.39 4.02 6.07 5.86 4.53 6.01 -17.34%
DY 0.00 0.00 0.00 2.46 0.00 0.00 0.00 -
P/NAPS 0.88 0.75 0.74 0.67 0.64 0.67 1.00 -8.19%

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