[SUCCESS] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 2.48%
YoY- -3.58%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 190,553 135,894 79,396 75,609 62,885 0 -
PBT 35,690 26,014 15,550 12,736 12,942 0 -
Tax -9,665 -6,977 -4,236 -3,388 -12,955 0 -
NP 26,025 19,037 11,314 9,348 -13 0 -
-
NP to SH 24,496 16,673 11,205 9,348 9,694 0 -
-
Tax Rate 27.08% 26.82% 27.24% 26.60% 100.10% - -
Total Cost 164,528 116,857 68,081 66,261 62,898 0 -
-
Net Worth 105,599 85,423 67,168 56,824 1,715 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 4,799 3,954 - - - - -
Div Payout % 19.60% 23.72% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 105,599 85,423 67,168 56,824 1,715 0 -
NOSH 119,999 118,643 79,961 80,034 2,908 0 -
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 13.66% 14.01% 14.25% 12.36% -0.02% 0.00% -
ROE 23.20% 19.52% 16.68% 16.45% 564.97% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 158.79 114.54 99.29 94.47 2,162.20 0.00 -
EPS 20.41 14.05 14.01 11.68 -333.33 0.00 -
DPS 4.00 3.33 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.72 0.84 0.71 0.59 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,065
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 75.27 53.68 31.36 29.87 24.84 0.00 -
EPS 9.68 6.59 4.43 3.69 3.83 0.00 -
DPS 1.90 1.56 0.00 0.00 0.00 0.00 -
NAPS 0.4171 0.3374 0.2653 0.2245 0.0068 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 - - -
Price 0.86 0.95 0.83 0.71 0.00 0.00 -
P/RPS 0.54 0.83 0.84 0.75 0.00 0.00 -
P/EPS 4.21 6.76 5.92 6.08 0.00 0.00 -
EY 23.74 14.79 16.88 16.45 0.00 0.00 -
DY 4.65 3.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.32 0.99 1.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 17/11/08 29/11/07 20/11/06 22/11/05 14/01/05 - -
Price 0.66 0.83 0.93 0.63 0.00 0.00 -
P/RPS 0.42 0.72 0.94 0.67 0.00 0.00 -
P/EPS 3.23 5.91 6.64 5.39 0.00 0.00 -
EY 30.93 16.93 15.07 18.54 0.00 0.00 -
DY 6.06 4.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.15 1.11 0.89 0.00 0.00 -

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