[SUCCESS] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 0.07%
YoY- 39.68%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 106,953 89,803 80,998 77,108 75,284 75,147 74,268 27.60%
PBT 20,352 16,613 15,546 15,321 15,169 13,641 13,211 33.49%
Tax -4,977 -3,423 -3,398 -3,534 -3,486 -3,116 -2,940 42.17%
NP 15,375 13,190 12,148 11,787 11,683 10,525 10,271 30.95%
-
NP to SH 14,247 12,866 12,070 11,663 11,655 10,525 10,271 24.45%
-
Tax Rate 24.45% 20.60% 21.86% 23.07% 22.98% 22.84% 22.25% -
Total Cost 91,578 76,613 68,850 65,321 63,601 64,622 63,997 27.06%
-
Net Worth 81,384 78,895 70,629 0 65,527 61,520 59,127 23.81%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,948 - - - 1,598 1,598 1,598 50.58%
Div Payout % 20.70% - - - 13.71% 15.18% 15.56% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 81,384 78,895 70,629 0 65,527 61,520 59,127 23.81%
NOSH 117,948 116,022 112,110 80,097 79,911 79,896 79,901 29.73%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.38% 14.69% 15.00% 15.29% 15.52% 14.01% 13.83% -
ROE 17.51% 16.31% 17.09% 0.00% 17.79% 17.11% 17.37% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 90.68 77.40 72.25 96.27 94.21 94.05 92.95 -1.63%
EPS 12.08 11.09 10.77 14.56 14.58 13.17 12.85 -4.04%
DPS 2.50 0.00 0.00 0.00 2.00 2.00 2.00 16.08%
NAPS 0.69 0.68 0.63 0.00 0.82 0.77 0.74 -4.56%
Adjusted Per Share Value based on latest NOSH - 80,097
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 42.25 35.47 32.00 30.46 29.74 29.68 29.34 27.60%
EPS 5.63 5.08 4.77 4.61 4.60 4.16 4.06 24.42%
DPS 1.16 0.00 0.00 0.00 0.63 0.63 0.63 50.39%
NAPS 0.3215 0.3116 0.279 0.00 0.2588 0.243 0.2336 23.80%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.93 0.60 0.66 0.83 0.85 0.94 0.64 -
P/RPS 1.03 0.78 0.91 0.86 0.90 1.00 0.69 30.71%
P/EPS 7.70 5.41 6.13 5.70 5.83 7.14 4.98 33.81%
EY 12.99 18.48 16.31 17.54 17.16 14.01 20.09 -25.28%
DY 2.69 0.00 0.00 0.00 2.35 2.13 3.13 -9.63%
P/NAPS 1.35 0.88 1.05 0.00 1.04 1.22 0.86 35.18%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 21/05/07 15/02/07 20/11/06 11/08/06 19/05/06 20/02/06 -
Price 0.84 0.57 0.66 0.93 0.88 0.86 0.79 -
P/RPS 0.93 0.74 0.91 0.97 0.93 0.91 0.85 6.19%
P/EPS 6.95 5.14 6.13 6.39 6.03 6.53 6.15 8.51%
EY 14.38 19.45 16.31 15.66 16.57 15.32 16.27 -7.92%
DY 2.98 0.00 0.00 0.00 2.27 2.33 2.53 11.56%
P/NAPS 1.22 0.84 1.05 0.00 1.07 1.12 1.07 9.16%

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