[SUCCESS] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -20.67%
YoY- -7.64%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 324,282 325,091 343,296 358,489 375,901 395,870 382,765 -10.45%
PBT 11,314 11,713 33,444 45,064 61,868 71,151 54,200 -64.77%
Tax -6,941 -5,662 -7,886 -9,619 -14,096 -16,855 -16,746 -44.37%
NP 4,373 6,051 25,558 35,445 47,772 54,296 37,454 -76.08%
-
NP to SH 6,320 7,337 24,717 32,601 41,094 47,343 36,162 -68.70%
-
Tax Rate 61.35% 48.34% 23.58% 21.35% 22.78% 23.69% 30.90% -
Total Cost 319,909 319,040 317,738 323,044 328,129 341,574 345,311 -4.96%
-
Net Worth 345,599 339,669 351,800 351,800 346,883 307,963 229,704 31.26%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 9,645 13,118 9,479 5,839 11,559 5,719 5,719 41.63%
Div Payout % 152.62% 178.80% 38.35% 17.91% 28.13% 12.08% 15.82% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 345,599 339,669 351,800 351,800 346,883 307,963 229,704 31.26%
NOSH 248,498 248,498 248,498 248,498 116,795 122,693 114,852 67.20%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.35% 1.86% 7.44% 9.89% 12.71% 13.72% 9.79% -
ROE 1.83% 2.16% 7.03% 9.27% 11.85% 15.37% 15.74% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 136.99 133.99 141.49 147.76 321.84 343.21 333.27 -44.68%
EPS 2.67 3.02 10.19 13.44 35.18 41.05 31.49 -80.67%
DPS 4.07 5.41 3.91 2.41 9.90 5.00 5.00 -12.80%
NAPS 1.46 1.40 1.45 1.45 2.97 2.67 2.00 -18.91%
Adjusted Per Share Value based on latest NOSH - 248,498
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 128.10 128.41 135.61 141.61 148.49 156.37 151.20 -10.45%
EPS 2.50 2.90 9.76 12.88 16.23 18.70 14.28 -68.67%
DPS 3.81 5.18 3.74 2.31 4.57 2.26 2.26 41.60%
NAPS 1.3652 1.3417 1.3897 1.3897 1.3702 1.2165 0.9074 31.26%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.685 0.83 0.86 1.20 3.30 3.61 3.05 -
P/RPS 0.50 0.62 0.61 0.81 1.03 1.05 0.92 -33.37%
P/EPS 25.66 27.45 8.44 8.93 9.38 8.80 9.69 91.29%
EY 3.90 3.64 11.85 11.20 10.66 11.37 10.32 -47.69%
DY 5.95 6.51 4.54 2.01 3.00 1.39 1.64 135.92%
P/NAPS 0.47 0.59 0.59 0.83 1.11 1.35 1.53 -54.44%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 29/08/18 28/05/18 28/02/18 29/11/17 30/08/17 29/05/17 -
Price 0.585 0.83 1.00 1.05 3.20 3.67 4.00 -
P/RPS 0.43 0.62 0.71 0.71 0.99 1.07 1.20 -49.51%
P/EPS 21.91 27.45 9.82 7.81 9.09 8.94 12.70 43.79%
EY 4.56 3.64 10.19 12.80 11.00 11.18 7.87 -30.47%
DY 6.97 6.51 3.91 2.29 3.09 1.36 1.25 214.11%
P/NAPS 0.40 0.59 0.69 0.72 1.08 1.37 2.00 -65.76%

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