[SUCCESS] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 6.12%
YoY- 3.83%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 236,930 243,199 231,492 227,657 222,533 212,647 237,063 -0.03%
PBT 29,885 31,994 29,303 25,966 24,873 21,843 30,425 -1.18%
Tax -6,331 -7,875 -6,774 -6,423 -6,326 -4,517 -7,770 -12.73%
NP 23,554 24,119 22,529 19,543 18,547 17,326 22,655 2.62%
-
NP to SH 21,448 22,267 20,494 18,186 17,138 16,088 20,747 2.23%
-
Tax Rate 21.18% 24.61% 23.12% 24.74% 25.43% 20.68% 25.54% -
Total Cost 213,376 219,080 208,963 208,114 203,986 195,321 214,408 -0.32%
-
Net Worth 353,135 352,927 350,532 345,719 338,702 340,232 333,897 3.79%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 4,127 4,119 4,119 4,119 4,119 2,293 2,293 47.80%
Div Payout % 19.24% 18.50% 20.10% 22.65% 24.04% 14.25% 11.05% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 353,135 352,927 350,532 345,719 338,702 340,232 333,897 3.79%
NOSH 252,239 252,232 252,064 251,961 251,795 251,318 251,276 0.25%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 9.94% 9.92% 9.73% 8.58% 8.33% 8.15% 9.56% -
ROE 6.07% 6.31% 5.85% 5.26% 5.06% 4.73% 6.21% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 103.32 106.12 101.04 99.43 97.24 91.88 103.66 -0.21%
EPS 9.35 9.72 8.95 7.94 7.49 6.95 9.07 2.04%
DPS 1.80 1.80 1.80 1.80 1.80 1.00 1.00 47.81%
NAPS 1.54 1.54 1.53 1.51 1.48 1.47 1.46 3.61%
Adjusted Per Share Value based on latest NOSH - 251,961
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 93.59 96.07 91.44 89.93 87.90 84.00 93.64 -0.03%
EPS 8.47 8.80 8.10 7.18 6.77 6.35 8.20 2.17%
DPS 1.63 1.63 1.63 1.63 1.63 0.91 0.91 47.33%
NAPS 1.3949 1.3941 1.3846 1.3656 1.3379 1.344 1.3189 3.79%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.675 0.70 0.745 0.77 0.805 0.93 0.83 -
P/RPS 0.65 0.66 0.74 0.77 0.83 1.01 0.80 -12.89%
P/EPS 7.22 7.20 8.33 9.69 10.75 13.38 9.15 -14.57%
EY 13.86 13.88 12.01 10.32 9.30 7.47 10.93 17.10%
DY 2.67 2.57 2.42 2.34 2.24 1.08 1.20 70.18%
P/NAPS 0.44 0.45 0.49 0.51 0.54 0.63 0.57 -15.81%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 22/11/22 24/08/22 24/05/22 22/02/22 23/11/21 27/09/21 -
Price 0.70 0.68 0.73 0.75 0.725 0.815 0.945 -
P/RPS 0.68 0.64 0.72 0.75 0.75 0.89 0.91 -17.60%
P/EPS 7.48 7.00 8.16 9.44 9.68 11.73 10.42 -19.77%
EY 13.36 14.29 12.25 10.59 10.33 8.53 9.60 24.57%
DY 2.57 2.65 2.47 2.40 2.48 1.23 1.06 80.18%
P/NAPS 0.45 0.44 0.48 0.50 0.49 0.55 0.65 -21.68%

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