[SUCCESS] QoQ TTM Result on 30-Jun-2018 [#4]

Stock

[SUCCESS] SUCCESS TRANSFORMER CORP BHD

Announcement Date

29-Aug-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Jun-2018 [#4]

Profit Trend

QoQ- -70.32%

YoY- -84.5%

Quarter Report

2018Q4 STC RESULT AND NOTES.pdf

Latest QR

Upcoming QR

SUCCESS's Result

SUCCESS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
TTM Result
Revenue	323,755	320,098	324,282	325,091	343,296	358,489	375,901	-9.48%
YoY %	1.14%	-1.29%	-0.25%	-5.30%	-4.24%	-4.63%	-	-
Horiz. %	86.13%	85.15%	86.27%	86.48%	91.33%	95.37%	100.00%	-
PBT	13,322	12,558	11,314	11,713	33,444	45,064	61,868	-64.10%
YoY %	6.08%	11.00%	-3.41%	-64.98%	-25.79%	-27.16%	-	-
Horiz. %	21.53%	20.30%	18.29%	18.93%	54.06%	72.84%	100.00%	-
Tax	-7,783	-7,723	-6,941	-5,662	-7,886	-9,619	-14,096	-32.72%
YoY %	-0.78%	-11.27%	-22.59%	28.20%	18.02%	31.76%	-	-
Horiz. %	55.21%	54.79%	49.24%	40.17%	55.94%	68.24%	100.00%	-
NP	5,539	4,835	4,373	6,051	25,558	35,445	47,772	-76.25%
YoY %	14.56%	10.56%	-27.73%	-76.32%	-27.89%	-25.80%	-	-
Horiz. %	11.59%	10.12%	9.15%	12.67%	53.50%	74.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,627	5,970	6,320	7,337	24,717	32,601	41,094	-73.46%
YoY %	-5.75%	-5.54%	-13.86%	-70.32%	-24.18%	-20.67%	-	-
Horiz. %	13.69%	14.53%	15.38%	17.85%	60.15%	79.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	58.42%	61.50%	61.35%	48.34%	23.58%	21.35%	22.78%	-
YoY %	-5.01%	0.24%	26.91%	105.00%	10.44%	-6.28%	-	-
Horiz. %	256.45%	269.97%	269.32%	212.20%	103.51%	93.72%	100.00%	-
Total Cost	318,216	315,263	319,909	319,040	317,738	323,044	328,129	-2.02%
YoY %	0.94%	-1.45%	0.27%	0.41%	-1.64%	-1.55%	-	-
Horiz. %	96.98%	96.08%	97.49%	97.23%	96.83%	98.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	346,509	352,076	345,599	339,669	351,800	351,800	346,883	-0.07%
YoY %	-1.58%	1.87%	1.75%	-3.45%	0.00%	1.42%	-	-
Horiz. %	99.89%	101.50%	99.63%	97.92%	101.42%	101.42%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	8,369	12,008	9,645	13,118	9,479	5,839	11,559	-19.38%
YoY %	-30.30%	24.50%	-26.48%	38.39%	62.34%	-49.49%	-	-
Horiz. %	72.40%	103.88%	83.44%	113.49%	82.01%	50.51%	100.00%	-
Div Payout %	148.74%	201.15%	152.62%	178.80%	38.35%	17.91%	28.13%	-
YoY %	-26.06%	31.80%	-14.64%	366.23%	114.13%	-36.33%	-	-
Horiz. %	528.76%	715.07%	542.55%	635.62%	136.33%	63.67%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	346,509	352,076	345,599	339,669	351,800	351,800	346,883	-0.07%
YoY %	-1.58%	1.87%	1.75%	-3.45%	0.00%	1.42%	-	-
Horiz. %	99.89%	101.50%	99.63%	97.92%	101.42%	101.42%	100.00%	-
NOSH	248,500	248,498	248,498	248,498	248,498	248,498	116,795	65.50%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	112.76%	-	-
Horiz. %	212.77%	212.76%	212.76%	212.76%	212.76%	212.76%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	1.71%	1.51%	1.35%	1.86%	7.44%	9.89%	12.71%	-
YoY %	13.25%	11.85%	-27.42%	-75.00%	-24.77%	-22.19%	-	-
Horiz. %	13.45%	11.88%	10.62%	14.63%	58.54%	77.81%	100.00%	-
ROE	1.62%	1.70%	1.83%	2.16%	7.03%	9.27%	11.85%	-
YoY %	-4.71%	-7.10%	-15.28%	-69.27%	-24.16%	-21.77%	-	-
Horiz. %	13.67%	14.35%	15.44%	18.23%	59.32%	78.23%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	138.28	135.47	136.99	133.99	141.49	147.76	321.84	-43.08%
YoY %	2.07%	-1.11%	2.24%	-5.30%	-4.24%	-54.09%	-	-
Horiz. %	42.97%	42.09%	42.56%	41.63%	43.96%	45.91%	100.00%	-
EPS	2.40	2.53	2.67	3.02	10.19	13.44	35.18	-83.33%
YoY %	-5.14%	-5.24%	-11.59%	-70.36%	-24.18%	-61.80%	-	-
Horiz. %	6.82%	7.19%	7.59%	8.58%	28.97%	38.20%	100.00%	-
DPS	3.57	5.08	4.07	5.41	3.91	2.41	9.90	-49.36%
YoY %	-29.72%	24.82%	-24.77%	38.36%	62.24%	-75.66%	-	-
Horiz. %	36.06%	51.31%	41.11%	54.65%	39.49%	24.34%	100.00%	-
NAPS	1.48	1.49	1.46	1.40	1.45	1.45	2.97	-37.17%
YoY %	-0.67%	2.05%	4.29%	-3.45%	0.00%	-51.18%	-	-
Horiz. %	49.83%	50.17%	49.16%	47.14%	48.82%	48.82%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 248,498
RPS	127.89	126.44	128.10	128.41	135.61	141.61	148.49	-9.48%
YoY %	1.15%	-1.30%	-0.24%	-5.31%	-4.24%	-4.63%	-	-
Horiz. %	86.13%	85.15%	86.27%	86.48%	91.33%	95.37%	100.00%	-
EPS	2.22	2.36	2.50	2.90	9.76	12.88	16.23	-73.48%
YoY %	-5.93%	-5.60%	-13.79%	-70.29%	-24.22%	-20.64%	-	-
Horiz. %	13.68%	14.54%	15.40%	17.87%	60.14%	79.36%	100.00%	-
DPS	3.31	4.74	3.81	5.18	3.74	2.31	4.57	-19.36%
YoY %	-30.17%	24.41%	-26.45%	38.50%	61.90%	-49.45%	-	-
Horiz. %	72.43%	103.72%	83.37%	113.35%	81.84%	50.55%	100.00%	-
NAPS	1.3688	1.3907	1.3652	1.3417	1.3897	1.3897	1.3702	-0.06%
YoY %	-1.57%	1.87%	1.75%	-3.45%	0.00%	1.42%	-	-
Horiz. %	99.90%	101.50%	99.64%	97.92%	101.42%	101.42%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	0.67	0.52	0.685	0.83	0.86	1.20	3.30	-
P/RPS	0.48	0.38	0.50	0.62	0.61	0.81	1.03	-39.91%
YoY %	26.32%	-24.00%	-19.35%	1.64%	-24.69%	-21.36%	-	-
Horiz. %	46.60%	36.89%	48.54%	60.19%	59.22%	78.64%	100.00%	-
P/EPS	27.88	20.58	25.66	27.45	8.44	8.93	9.38	106.86%
YoY %	35.47%	-19.80%	-6.52%	225.24%	-5.49%	-4.80%	-	-
Horiz. %	297.23%	219.40%	273.56%	292.64%	89.98%	95.20%	100.00%	-
EY	3.59	4.86	3.90	3.64	11.85	11.20	10.66	-51.62%
YoY %	-26.13%	24.62%	7.14%	-69.28%	5.80%	5.07%	-	-
Horiz. %	33.68%	45.59%	36.59%	34.15%	111.16%	105.07%	100.00%	-
DY	5.34	9.77	5.95	6.51	4.54	2.01	3.00	46.92%
YoY %	-45.34%	64.20%	-8.60%	43.39%	125.87%	-33.00%	-	-
Horiz. %	178.00%	325.67%	198.33%	217.00%	151.33%	67.00%	100.00%	-
P/NAPS	0.45	0.35	0.47	0.59	0.59	0.83	1.11	-45.25%
YoY %	28.57%	-25.53%	-20.34%	0.00%	-28.92%	-25.23%	-	-
Horiz. %	40.54%	31.53%	42.34%	53.15%	53.15%	74.77%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	29/05/19	26/02/19	27/11/18	29/08/18	28/05/18	28/02/18	29/11/17	-
Price	0.925	0.55	0.585	0.83	1.00	1.05	3.20	-
P/RPS	0.67	0.41	0.43	0.62	0.71	0.71	0.99	-22.93%
YoY %	63.41%	-4.65%	-30.65%	-12.68%	0.00%	-28.28%	-	-
Horiz. %	67.68%	41.41%	43.43%	62.63%	71.72%	71.72%	100.00%	-
P/EPS	38.49	21.77	21.91	27.45	9.82	7.81	9.09	161.96%
YoY %	76.80%	-0.64%	-20.18%	179.53%	25.74%	-14.08%	-	-
Horiz. %	423.43%	239.49%	241.03%	301.98%	108.03%	85.92%	100.00%	-
EY	2.60	4.59	4.56	3.64	10.19	12.80	11.00	-61.80%
YoY %	-43.36%	0.66%	25.27%	-64.28%	-20.39%	16.36%	-	-
Horiz. %	23.64%	41.73%	41.45%	33.09%	92.64%	116.36%	100.00%	-
DY	3.86	9.24	6.97	6.51	3.91	2.29	3.09	16.00%
YoY %	-58.23%	32.57%	7.07%	66.50%	70.74%	-25.89%	-	-
Horiz. %	124.92%	299.03%	225.57%	210.68%	126.54%	74.11%	100.00%	-
P/NAPS	0.63	0.37	0.40	0.59	0.69	0.72	1.08	-30.20%
YoY %	70.27%	-7.50%	-32.20%	-14.49%	-4.17%	-33.33%	-	-
Horiz. %	58.33%	34.26%	37.04%	54.63%	63.89%	66.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos