[SUCCESS] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -14.27%
YoY- 5.19%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 91,564 82,911 83,164 65,291 71,093 80,000 80,071 9.32%
PBT 10,751 12,858 12,375 8,511 9,983 11,873 10,504 1.55%
Tax -3,650 -3,368 -3,400 -2,117 -2,498 -2,329 -2,939 15.49%
NP 7,101 9,490 8,975 6,394 7,485 9,544 7,565 -4.12%
-
NP to SH 6,513 8,540 7,670 5,913 6,897 8,466 6,615 -1.02%
-
Tax Rate 33.95% 26.19% 27.47% 24.87% 25.02% 19.62% 27.98% -
Total Cost 84,463 73,421 74,189 58,897 63,608 70,456 72,506 10.68%
-
Net Worth 218,642 211,191 203,232 195,973 114,721 183,544 175,710 15.64%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 3,462 - - - - 3,445 -
Div Payout % - 40.54% - - - - 52.08% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 218,642 211,191 203,232 195,973 114,721 183,544 175,710 15.64%
NOSH 115,683 115,405 114,820 112,628 114,721 114,715 114,843 0.48%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.76% 11.45% 10.79% 9.79% 10.53% 11.93% 9.45% -
ROE 2.98% 4.04% 3.77% 3.02% 6.01% 4.61% 3.76% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 79.15 71.84 72.43 57.97 61.97 69.74 69.72 8.79%
EPS 5.63 7.40 6.68 5.25 6.02 7.38 5.76 -1.50%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.89 1.83 1.77 1.74 1.00 1.60 1.53 15.08%
Adjusted Per Share Value based on latest NOSH - 112,628
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 36.17 32.75 32.85 25.79 28.08 31.60 31.63 9.32%
EPS 2.57 3.37 3.03 2.34 2.72 3.34 2.61 -1.02%
DPS 0.00 1.37 0.00 0.00 0.00 0.00 1.36 -
NAPS 0.8637 0.8342 0.8028 0.7741 0.4532 0.725 0.6941 15.64%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.40 1.19 1.11 1.03 1.01 1.03 0.94 -
P/RPS 1.77 1.66 1.53 1.78 1.63 1.48 1.35 19.73%
P/EPS 24.87 16.08 16.62 19.62 16.80 13.96 16.32 32.32%
EY 4.02 6.22 6.02 5.10 5.95 7.17 6.13 -24.45%
DY 0.00 2.52 0.00 0.00 0.00 0.00 3.19 -
P/NAPS 0.74 0.65 0.63 0.59 1.01 0.64 0.61 13.70%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 25/11/13 26/08/13 27/05/13 25/02/13 26/11/12 27/08/12 -
Price 1.40 1.22 1.14 1.16 1.00 1.04 1.08 -
P/RPS 1.77 1.70 1.57 2.00 1.61 1.49 1.55 9.22%
P/EPS 24.87 16.49 17.07 22.10 16.63 14.09 18.75 20.65%
EY 4.02 6.07 5.86 4.53 6.01 7.10 5.33 -17.09%
DY 0.00 2.46 0.00 0.00 0.00 0.00 2.78 -
P/NAPS 0.74 0.67 0.64 0.67 1.00 0.65 0.71 2.78%

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