[SUCCESS] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 3.49%
YoY- 17.52%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 123,372 106,953 89,803 80,998 77,108 75,284 75,147 39.12%
PBT 23,395 20,352 16,613 15,546 15,321 15,169 13,641 43.23%
Tax -5,455 -4,977 -3,423 -3,398 -3,534 -3,486 -3,116 45.20%
NP 17,940 15,375 13,190 12,148 11,787 11,683 10,525 42.64%
-
NP to SH 16,171 14,247 12,866 12,070 11,663 11,655 10,525 33.11%
-
Tax Rate 23.32% 24.45% 20.60% 21.86% 23.07% 22.98% 22.84% -
Total Cost 105,432 91,578 76,613 68,850 65,321 63,601 64,622 38.54%
-
Net Worth 85,521 81,384 78,895 70,629 0 65,527 61,520 24.53%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,948 2,948 - - - 1,598 1,598 50.36%
Div Payout % 18.23% 20.70% - - - 13.71% 15.18% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 85,521 81,384 78,895 70,629 0 65,527 61,520 24.53%
NOSH 118,780 117,948 116,022 112,110 80,097 79,911 79,896 30.22%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 14.54% 14.38% 14.69% 15.00% 15.29% 15.52% 14.01% -
ROE 18.91% 17.51% 16.31% 17.09% 0.00% 17.79% 17.11% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 103.87 90.68 77.40 72.25 96.27 94.21 94.05 6.83%
EPS 13.61 12.08 11.09 10.77 14.56 14.58 13.17 2.21%
DPS 2.48 2.50 0.00 0.00 0.00 2.00 2.00 15.40%
NAPS 0.72 0.69 0.68 0.63 0.00 0.82 0.77 -4.37%
Adjusted Per Share Value based on latest NOSH - 112,110
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 48.73 42.25 35.47 31.99 30.46 29.74 29.68 39.13%
EPS 6.39 5.63 5.08 4.77 4.61 4.60 4.16 33.09%
DPS 1.16 1.16 0.00 0.00 0.00 0.63 0.63 50.17%
NAPS 0.3378 0.3215 0.3116 0.279 0.00 0.2588 0.243 24.53%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.95 0.93 0.60 0.66 0.83 0.85 0.94 -
P/RPS 0.91 1.03 0.78 0.91 0.86 0.90 1.00 -6.08%
P/EPS 6.98 7.70 5.41 6.13 5.70 5.83 7.14 -1.49%
EY 14.33 12.99 18.48 16.31 17.54 17.16 14.01 1.51%
DY 2.61 2.69 0.00 0.00 0.00 2.35 2.13 14.49%
P/NAPS 1.32 1.35 0.88 1.05 0.00 1.04 1.22 5.38%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 20/08/07 21/05/07 15/02/07 20/11/06 11/08/06 19/05/06 -
Price 0.83 0.84 0.57 0.66 0.93 0.88 0.86 -
P/RPS 0.80 0.93 0.74 0.91 0.97 0.93 0.91 -8.22%
P/EPS 6.10 6.95 5.14 6.13 6.39 6.03 6.53 -4.43%
EY 16.40 14.38 19.45 16.31 15.66 16.57 15.32 4.64%
DY 2.99 2.98 0.00 0.00 0.00 2.27 2.33 18.07%
P/NAPS 1.15 1.22 0.84 1.05 0.00 1.07 1.12 1.77%

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