[SUCCESS] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -1.69%
YoY- 3.44%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 188,595 192,006 198,095 187,381 191,102 187,815 185,006 1.29%
PBT 34,323 34,147 35,055 32,514 33,628 33,465 33,043 2.57%
Tax -8,322 -8,484 -8,547 -7,206 -7,984 -8,021 -7,896 3.57%
NP 26,001 25,663 26,508 25,308 25,644 25,444 25,147 2.25%
-
NP to SH 24,843 24,812 25,676 24,597 25,019 24,766 23,802 2.90%
-
Tax Rate 24.25% 24.85% 24.38% 22.16% 23.74% 23.97% 23.90% -
Total Cost 162,594 166,343 171,587 162,073 165,458 162,371 159,859 1.14%
-
Net Worth 138,783 137,497 137,223 126,513 120,512 117,001 110,257 16.62%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,151 - - - - - 3,600 9.98%
Div Payout % 16.71% - - - - - 15.13% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 138,783 137,497 137,223 126,513 120,512 117,001 110,257 16.62%
NOSH 118,618 119,563 119,324 119,352 119,319 119,389 119,845 -0.68%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 13.79% 13.37% 13.38% 13.51% 13.42% 13.55% 13.59% -
ROE 17.90% 18.05% 18.71% 19.44% 20.76% 21.17% 21.59% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 158.99 160.59 166.01 157.00 160.16 157.31 154.37 1.99%
EPS 20.94 20.75 21.52 20.61 20.97 20.74 19.86 3.60%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 3.00 10.85%
NAPS 1.17 1.15 1.15 1.06 1.01 0.98 0.92 17.43%
Adjusted Per Share Value based on latest NOSH - 119,352
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 74.50 75.84 78.25 74.02 75.49 74.19 73.08 1.29%
EPS 9.81 9.80 10.14 9.72 9.88 9.78 9.40 2.89%
DPS 1.64 0.00 0.00 0.00 0.00 0.00 1.42 10.10%
NAPS 0.5482 0.5431 0.542 0.4997 0.476 0.4622 0.4355 16.63%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.15 1.31 1.13 1.01 0.86 0.67 0.61 -
P/RPS 0.72 0.82 0.68 0.64 0.54 0.43 0.40 48.13%
P/EPS 5.49 6.31 5.25 4.90 4.10 3.23 3.07 47.48%
EY 18.21 15.84 19.04 20.40 24.38 30.96 32.56 -32.19%
DY 3.04 0.00 0.00 0.00 0.00 0.00 4.92 -27.51%
P/NAPS 0.98 1.14 0.98 0.95 0.85 0.68 0.66 30.24%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 24/05/10 24/02/10 23/11/09 24/08/09 25/05/09 26/02/09 -
Price 1.18 1.05 1.19 1.17 1.05 0.79 0.64 -
P/RPS 0.74 0.65 0.72 0.75 0.66 0.50 0.41 48.40%
P/EPS 5.63 5.06 5.53 5.68 5.01 3.81 3.22 45.28%
EY 17.75 19.76 18.08 17.61 19.97 26.26 31.03 -31.16%
DY 2.97 0.00 0.00 0.00 0.00 0.00 4.69 -26.31%
P/NAPS 1.01 0.91 1.03 1.10 1.04 0.81 0.70 27.77%

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