[SUCCESS] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 0.1%
YoY- 32.9%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 187,381 191,102 187,815 185,006 187,090 171,992 162,979 9.73%
PBT 32,514 33,628 33,465 33,043 34,589 31,311 30,765 3.75%
Tax -7,206 -7,984 -8,021 -7,896 -8,803 -7,277 -7,802 -5.15%
NP 25,308 25,644 25,444 25,147 25,786 24,034 22,963 6.69%
-
NP to SH 24,597 25,019 24,766 23,802 23,778 21,473 19,890 15.19%
-
Tax Rate 22.16% 23.74% 23.97% 23.90% 25.45% 23.24% 25.36% -
Total Cost 162,073 165,458 162,371 159,859 161,304 147,958 140,016 10.23%
-
Net Worth 126,513 120,512 117,001 110,257 105,663 98,340 96,018 20.16%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 3,600 3,600 3,597 2,948 -
Div Payout % - - - 15.13% 15.14% 16.76% 14.83% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 126,513 120,512 117,001 110,257 105,663 98,340 96,018 20.16%
NOSH 119,352 119,319 119,389 119,845 120,071 119,927 120,023 -0.37%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.51% 13.42% 13.55% 13.59% 13.78% 13.97% 14.09% -
ROE 19.44% 20.76% 21.17% 21.59% 22.50% 21.84% 20.71% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 157.00 160.16 157.31 154.37 155.82 143.41 135.79 10.14%
EPS 20.61 20.97 20.74 19.86 19.80 17.91 16.57 15.64%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 2.50 -
NAPS 1.06 1.01 0.98 0.92 0.88 0.82 0.80 20.61%
Adjusted Per Share Value based on latest NOSH - 119,845
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 74.02 75.49 74.19 73.08 73.90 67.94 64.38 9.73%
EPS 9.72 9.88 9.78 9.40 9.39 8.48 7.86 15.19%
DPS 0.00 0.00 0.00 1.42 1.42 1.42 1.16 -
NAPS 0.4997 0.476 0.4622 0.4355 0.4174 0.3885 0.3793 20.15%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.01 0.86 0.67 0.61 0.86 0.85 0.79 -
P/RPS 0.64 0.54 0.43 0.40 0.55 0.59 0.58 6.77%
P/EPS 4.90 4.10 3.23 3.07 4.34 4.75 4.77 1.80%
EY 20.40 24.38 30.96 32.56 23.03 21.06 20.98 -1.84%
DY 0.00 0.00 0.00 4.92 3.49 3.53 3.16 -
P/NAPS 0.95 0.85 0.68 0.66 0.98 1.04 0.99 -2.70%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 24/08/09 25/05/09 26/02/09 17/11/08 18/08/08 21/05/08 -
Price 1.17 1.05 0.79 0.64 0.66 0.88 1.00 -
P/RPS 0.75 0.66 0.50 0.41 0.42 0.61 0.74 0.89%
P/EPS 5.68 5.01 3.81 3.22 3.33 4.91 6.03 -3.90%
EY 17.61 19.97 26.26 31.03 30.00 20.35 16.57 4.13%
DY 0.00 0.00 0.00 4.69 4.55 3.41 2.50 -
P/NAPS 1.10 1.04 0.81 0.70 0.75 1.07 1.25 -8.16%

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