[SUCCESS] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 8.84%
YoY- 1.99%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 424,648 379,276 296,910 289,024 229,010 175,782 194,788 10.93%
PBT 89,070 50,788 41,820 38,238 33,504 33,592 35,060 13.21%
Tax -22,348 -12,390 -11,030 -9,912 -8,110 -8,214 -8,662 13.45%
NP 66,722 38,398 30,790 28,326 25,394 25,378 26,398 13.14%
-
NP to SH 55,416 33,406 27,226 24,472 23,994 24,132 25,804 10.71%
-
Tax Rate 25.09% 24.40% 26.37% 25.92% 24.21% 24.45% 24.71% -
Total Cost 357,926 340,878 266,120 260,698 203,616 150,404 168,390 10.56%
-
Net Worth 290,459 232,115 203,333 175,784 154,617 138,812 120,545 12.42%
Dividend
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 11,435 9,331 - 6,893 2,257 8,305 7,161 6.43%
Div Payout % 20.64% 27.93% - 28.17% 9.41% 34.41% 27.75% -
Equity
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 290,459 232,115 203,333 175,784 154,617 138,812 120,545 12.42%
NOSH 114,354 116,641 114,877 114,892 112,859 118,643 119,352 -0.56%
Ratio Analysis
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 15.71% 10.12% 10.37% 9.80% 11.09% 14.44% 13.55% -
ROE 19.08% 14.39% 13.39% 13.92% 15.52% 17.38% 21.41% -
Per Share
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 371.34 325.17 258.46 251.56 202.92 148.16 163.20 11.56%
EPS 48.46 28.64 23.70 21.30 21.26 20.34 21.62 11.34%
DPS 10.00 8.00 0.00 6.00 2.00 7.00 6.00 7.03%
NAPS 2.54 1.99 1.77 1.53 1.37 1.17 1.01 13.06%
Adjusted Per Share Value based on latest NOSH - 114,843
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 167.74 149.82 117.28 114.17 90.46 69.44 76.94 10.93%
EPS 21.89 13.20 10.75 9.67 9.48 9.53 10.19 10.71%
DPS 4.52 3.69 0.00 2.72 0.89 3.28 2.83 6.43%
NAPS 1.1474 0.9169 0.8032 0.6944 0.6108 0.5483 0.4762 12.42%
Price Multiplier on Financial Quarter End Date
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/12/16 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.02 1.60 1.11 0.94 1.04 1.15 0.86 -
P/RPS 0.54 0.49 0.43 0.37 0.51 0.78 0.53 0.24%
P/EPS 4.17 5.59 4.68 4.41 4.89 5.65 3.98 0.62%
EY 23.99 17.90 21.35 22.66 20.44 17.69 25.14 -0.62%
DY 4.95 5.00 0.00 6.38 1.92 6.09 6.98 -4.47%
P/NAPS 0.80 0.80 0.63 0.61 0.76 0.98 0.85 -0.80%
Price Multiplier on Announcement Date
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 23/02/17 25/08/14 26/08/13 27/08/12 22/08/11 23/08/10 24/08/09 -
Price 2.89 1.75 1.14 1.08 0.985 1.18 1.05 -
P/RPS 0.78 0.54 0.44 0.43 0.49 0.80 0.64 2.66%
P/EPS 5.96 6.11 4.81 5.07 4.63 5.80 4.86 2.75%
EY 16.77 16.37 20.79 19.72 21.58 17.24 20.59 -2.69%
DY 3.46 4.57 0.00 5.56 2.03 5.93 5.71 -6.45%
P/NAPS 1.14 0.88 0.64 0.71 0.72 1.01 1.04 1.23%

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