[SUCCESS] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 11.71%
YoY- 18.9%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 52,805 47,896 51,938 45,456 42,091 51,617 48,651 5.59%
PBT 8,815 8,710 9,431 8,099 6,274 9,824 9,268 -3.27%
Tax -1,989 -2,227 -2,327 -2,004 -648 -3,005 -2,364 -10.84%
NP 6,826 6,483 7,104 6,095 5,626 6,819 6,904 -0.75%
-
NP to SH 6,508 6,266 6,837 6,065 5,429 6,688 6,584 -0.76%
-
Tax Rate 22.56% 25.57% 24.67% 24.74% 10.33% 30.59% 25.51% -
Total Cost 45,979 41,413 44,834 39,361 36,465 44,798 41,747 6.63%
-
Net Worth 137,223 126,513 120,512 117,001 110,257 105,663 98,340 24.79%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 3,581 - - 3,597 -
Div Payout % - - - 59.06% - - 54.64% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 137,223 126,513 120,512 117,001 110,257 105,663 98,340 24.79%
NOSH 119,324 119,352 119,319 119,389 119,845 120,071 119,927 -0.33%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.93% 13.54% 13.68% 13.41% 13.37% 13.21% 14.19% -
ROE 4.74% 4.95% 5.67% 5.18% 4.92% 6.33% 6.70% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 44.25 40.13 43.53 38.07 35.12 42.99 40.57 5.94%
EPS 5.45 5.25 5.73 5.08 4.53 5.57 5.49 -0.48%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 3.00 -
NAPS 1.15 1.06 1.01 0.98 0.92 0.88 0.82 25.21%
Adjusted Per Share Value based on latest NOSH - 119,389
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.86 18.92 20.52 17.96 16.63 20.39 19.22 5.59%
EPS 2.57 2.48 2.70 2.40 2.14 2.64 2.60 -0.76%
DPS 0.00 0.00 0.00 1.41 0.00 0.00 1.42 -
NAPS 0.542 0.4997 0.476 0.4622 0.4355 0.4174 0.3885 24.77%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.13 1.01 0.86 0.67 0.61 0.86 0.85 -
P/RPS 2.55 2.52 1.98 1.76 1.74 2.00 2.10 13.77%
P/EPS 20.72 19.24 15.01 13.19 13.47 15.44 15.48 21.38%
EY 4.83 5.20 6.66 7.58 7.43 6.48 6.46 -17.57%
DY 0.00 0.00 0.00 4.48 0.00 0.00 3.53 -
P/NAPS 0.98 0.95 0.85 0.68 0.66 0.98 1.04 -3.87%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 24/08/09 25/05/09 26/02/09 17/11/08 18/08/08 -
Price 1.19 1.17 1.05 0.79 0.64 0.66 0.88 -
P/RPS 2.69 2.92 2.41 2.07 1.82 1.54 2.17 15.35%
P/EPS 21.82 22.29 18.32 15.55 14.13 11.85 16.03 22.75%
EY 4.58 4.49 5.46 6.43 7.08 8.44 6.24 -18.58%
DY 0.00 0.00 0.00 3.80 0.00 0.00 3.41 -
P/NAPS 1.03 1.10 1.04 0.81 0.70 0.75 1.07 -2.50%

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