[SUCCESS] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 7.42%
YoY- 48.38%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 207,465 198,095 185,006 146,096 80,998 74,268 10,159 65.29%
PBT 34,416 35,056 32,068 27,331 15,546 13,209 1,637 66.09%
Tax -8,460 -8,546 -6,922 -6,788 -3,398 -2,815 -298 74.61%
NP 25,956 26,510 25,146 20,543 12,148 10,394 1,339 63.86%
-
NP to SH 24,003 25,678 23,802 17,910 12,070 10,269 1,339 61.74%
-
Tax Rate 24.58% 24.38% 21.59% 24.84% 21.86% 21.31% 18.20% -
Total Cost 181,509 171,585 159,860 125,553 68,850 63,874 8,820 65.50%
-
Net Worth 144,771 133,677 110,261 90,442 70,538 42,395 8,057 61.80%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 4,053 3,580 3,595 2,975 - - - -
Div Payout % 16.89% 13.94% 15.11% 16.61% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 144,771 133,677 110,261 90,442 70,538 42,395 8,057 61.80%
NOSH 115,817 119,354 119,848 119,003 111,966 79,992 12,788 44.35%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 12.51% 13.38% 13.59% 14.06% 15.00% 14.00% 13.18% -
ROE 16.58% 19.21% 21.59% 19.80% 17.11% 24.22% 16.62% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 179.13 165.97 154.37 122.77 72.34 92.84 79.44 14.50%
EPS 20.73 21.52 19.86 15.05 10.78 9.17 10.47 12.05%
DPS 3.50 3.00 3.00 2.50 0.00 0.00 0.00 -
NAPS 1.25 1.12 0.92 0.76 0.63 0.53 0.63 12.09%
Adjusted Per Share Value based on latest NOSH - 119,052
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 81.95 78.25 73.08 57.71 31.99 29.34 4.01 65.31%
EPS 9.48 10.14 9.40 7.07 4.77 4.06 0.53 61.68%
DPS 1.60 1.41 1.42 1.18 0.00 0.00 0.00 -
NAPS 0.5719 0.528 0.4355 0.3573 0.2786 0.1675 0.0318 61.82%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 1.09 1.13 0.61 0.88 0.66 0.64 0.00 -
P/RPS 0.61 0.68 0.40 0.72 0.91 0.69 0.00 -
P/EPS 5.26 5.25 3.07 5.85 6.12 4.99 0.00 -
EY 19.01 19.04 32.56 17.10 16.33 20.06 0.00 -
DY 3.21 2.65 4.92 2.84 0.00 0.00 0.00 -
P/NAPS 0.87 1.01 0.66 1.16 1.05 1.21 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/02/11 24/02/10 26/02/09 25/02/08 15/02/07 20/02/06 28/02/05 -
Price 1.02 1.19 0.64 0.75 0.66 0.79 0.88 -
P/RPS 0.57 0.72 0.41 0.61 0.91 0.85 1.11 -10.50%
P/EPS 4.92 5.53 3.22 4.98 6.12 6.15 8.40 -8.52%
EY 20.32 18.08 31.03 20.07 16.33 16.25 11.90 9.32%
DY 3.43 2.52 4.69 3.33 0.00 0.00 0.00 -
P/NAPS 0.82 1.06 0.70 0.99 1.05 1.49 1.40 -8.52%

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