[SUCCESS] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -12.31%
YoY- -11.31%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 80,000 80,071 64,441 76,890 63,865 61,684 52,821 31.78%
PBT 11,873 10,504 8,615 8,193 9,616 9,705 7,047 41.45%
Tax -2,329 -2,939 -2,017 -1,554 -2,431 -2,330 -1,726 22.04%
NP 9,544 7,565 6,598 6,639 7,185 7,375 5,321 47.46%
-
NP to SH 8,466 6,615 5,621 5,897 6,725 6,751 5,246 37.46%
-
Tax Rate 19.62% 27.98% 23.41% 18.97% 25.28% 24.01% 24.49% -
Total Cost 70,456 72,506 57,843 70,251 56,680 54,309 47,500 29.96%
-
Net Worth 183,544 175,710 173,572 167,670 161,309 154,663 148,599 15.07%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 3,445 - - - 1,128 - -
Div Payout % - 52.08% - - - 16.72% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 183,544 175,710 173,572 167,670 161,309 154,663 148,599 15.07%
NOSH 114,715 114,843 114,948 114,061 113,597 112,892 112,575 1.25%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.93% 9.45% 10.24% 8.63% 11.25% 11.96% 10.07% -
ROE 4.61% 3.76% 3.24% 3.52% 4.17% 4.36% 3.53% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 69.74 69.72 56.06 67.41 56.22 54.64 46.92 30.14%
EPS 7.38 5.76 4.89 5.17 5.92 5.98 4.66 35.75%
DPS 0.00 3.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.60 1.53 1.51 1.47 1.42 1.37 1.32 13.64%
Adjusted Per Share Value based on latest NOSH - 114,061
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 31.60 31.63 25.45 30.37 25.23 24.37 20.86 31.80%
EPS 3.34 2.61 2.22 2.33 2.66 2.67 2.07 37.44%
DPS 0.00 1.36 0.00 0.00 0.00 0.45 0.00 -
NAPS 0.725 0.6941 0.6856 0.6623 0.6372 0.6109 0.587 15.07%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.03 0.94 0.92 0.87 0.90 1.04 1.05 -
P/RPS 1.48 1.35 1.64 1.29 1.60 1.90 2.24 -24.08%
P/EPS 13.96 16.32 18.81 16.83 15.20 17.39 22.53 -27.25%
EY 7.17 6.13 5.32 5.94 6.58 5.75 4.44 37.52%
DY 0.00 3.19 0.00 0.00 0.00 0.96 0.00 -
P/NAPS 0.64 0.61 0.61 0.59 0.63 0.76 0.80 -13.78%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 21/05/12 23/02/12 21/11/11 22/08/11 23/05/11 -
Price 1.04 1.08 0.94 0.95 0.87 0.985 1.04 -
P/RPS 1.49 1.55 1.68 1.41 1.55 1.80 2.22 -23.28%
P/EPS 14.09 18.75 19.22 18.38 14.70 16.47 22.32 -26.34%
EY 7.10 5.33 5.20 5.44 6.80 6.07 4.48 35.81%
DY 0.00 2.78 0.00 0.00 0.00 1.02 0.00 -
P/NAPS 0.65 0.71 0.62 0.65 0.61 0.72 0.79 -12.16%

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