[SUCCESS] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 4.05%
YoY- 24.51%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 198,095 187,381 191,102 187,815 185,006 187,090 171,992 9.84%
PBT 35,055 32,514 33,628 33,465 33,043 34,589 31,311 7.79%
Tax -8,547 -7,206 -7,984 -8,021 -7,896 -8,803 -7,277 11.28%
NP 26,508 25,308 25,644 25,444 25,147 25,786 24,034 6.73%
-
NP to SH 25,676 24,597 25,019 24,766 23,802 23,778 21,473 12.61%
-
Tax Rate 24.38% 22.16% 23.74% 23.97% 23.90% 25.45% 23.24% -
Total Cost 171,587 162,073 165,458 162,371 159,859 161,304 147,958 10.35%
-
Net Worth 137,223 126,513 120,512 117,001 110,257 105,663 98,340 24.79%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 3,600 3,600 3,597 -
Div Payout % - - - - 15.13% 15.14% 16.76% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 137,223 126,513 120,512 117,001 110,257 105,663 98,340 24.79%
NOSH 119,324 119,352 119,319 119,389 119,845 120,071 119,927 -0.33%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.38% 13.51% 13.42% 13.55% 13.59% 13.78% 13.97% -
ROE 18.71% 19.44% 20.76% 21.17% 21.59% 22.50% 21.84% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 166.01 157.00 160.16 157.31 154.37 155.82 143.41 10.21%
EPS 21.52 20.61 20.97 20.74 19.86 19.80 17.91 12.98%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
NAPS 1.15 1.06 1.01 0.98 0.92 0.88 0.82 25.21%
Adjusted Per Share Value based on latest NOSH - 119,389
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 78.25 74.02 75.49 74.19 73.08 73.90 67.94 9.84%
EPS 10.14 9.72 9.88 9.78 9.40 9.39 8.48 12.62%
DPS 0.00 0.00 0.00 0.00 1.42 1.42 1.42 -
NAPS 0.542 0.4997 0.476 0.4622 0.4355 0.4174 0.3885 24.77%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.13 1.01 0.86 0.67 0.61 0.86 0.85 -
P/RPS 0.68 0.64 0.54 0.43 0.40 0.55 0.59 9.89%
P/EPS 5.25 4.90 4.10 3.23 3.07 4.34 4.75 6.88%
EY 19.04 20.40 24.38 30.96 32.56 23.03 21.06 -6.48%
DY 0.00 0.00 0.00 0.00 4.92 3.49 3.53 -
P/NAPS 0.98 0.95 0.85 0.68 0.66 0.98 1.04 -3.87%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 24/08/09 25/05/09 26/02/09 17/11/08 18/08/08 -
Price 1.19 1.17 1.05 0.79 0.64 0.66 0.88 -
P/RPS 0.72 0.75 0.66 0.50 0.41 0.42 0.61 11.65%
P/EPS 5.53 5.68 5.01 3.81 3.22 3.33 4.91 8.22%
EY 18.08 17.61 19.97 26.26 31.03 30.00 20.35 -7.56%
DY 0.00 0.00 0.00 0.00 4.69 4.55 3.41 -
P/NAPS 1.03 1.10 1.04 0.81 0.70 0.75 1.07 -2.50%

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