[SUCCESS] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 3.74%
YoY- -6.52%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 322,929 295,605 255,196 207,465 198,095 185,006 146,096 14.11%
PBT 44,792 40,416 34,358 34,416 35,056 32,068 27,331 8.57%
Tax -12,535 -9,781 -7,883 -8,460 -8,546 -6,922 -6,788 10.75%
NP 32,257 30,635 26,475 25,956 26,510 25,146 20,543 7.80%
-
NP to SH 28,934 27,042 24,493 24,003 25,678 23,802 17,910 8.31%
-
Tax Rate 27.98% 24.20% 22.94% 24.58% 24.38% 21.59% 24.84% -
Total Cost 290,672 264,970 228,721 181,509 171,585 159,860 125,553 15.00%
-
Net Worth 218,741 191,479 167,616 144,771 133,677 110,261 90,442 15.84%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 3,472 3,439 1,140 4,053 3,580 3,595 2,975 2.60%
Div Payout % 12.00% 12.72% 4.66% 16.89% 13.94% 15.11% 16.61% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 218,741 191,479 167,616 144,771 133,677 110,261 90,442 15.84%
NOSH 115,736 114,658 114,025 115,817 119,354 119,848 119,003 -0.46%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 9.99% 10.36% 10.37% 12.51% 13.38% 13.59% 14.06% -
ROE 13.23% 14.12% 14.61% 16.58% 19.21% 21.59% 19.80% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 279.02 257.81 223.81 179.13 165.97 154.37 122.77 14.64%
EPS 25.00 23.59 21.48 20.73 21.52 19.86 15.05 8.81%
DPS 3.00 3.00 1.00 3.50 3.00 3.00 2.50 3.08%
NAPS 1.89 1.67 1.47 1.25 1.12 0.92 0.76 16.38%
Adjusted Per Share Value based on latest NOSH - 115,726
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 127.56 116.77 100.80 81.95 78.25 73.08 57.71 14.11%
EPS 11.43 10.68 9.67 9.48 10.14 9.40 7.07 8.32%
DPS 1.37 1.36 0.45 1.60 1.41 1.42 1.18 2.51%
NAPS 0.864 0.7564 0.6621 0.5719 0.528 0.4355 0.3573 15.83%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.40 1.01 0.87 1.09 1.13 0.61 0.88 -
P/RPS 0.50 0.39 0.39 0.61 0.68 0.40 0.72 -5.89%
P/EPS 5.60 4.28 4.05 5.26 5.25 3.07 5.85 -0.72%
EY 17.86 23.35 24.69 19.01 19.04 32.56 17.10 0.72%
DY 2.14 2.97 1.15 3.21 2.65 4.92 2.84 -4.60%
P/NAPS 0.74 0.60 0.59 0.87 1.01 0.66 1.16 -7.21%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 25/02/13 23/02/12 21/02/11 24/02/10 26/02/09 25/02/08 -
Price 1.40 1.00 0.95 1.02 1.19 0.64 0.75 -
P/RPS 0.50 0.39 0.42 0.57 0.72 0.41 0.61 -3.25%
P/EPS 5.60 4.24 4.42 4.92 5.53 3.22 4.98 1.97%
EY 17.86 23.58 22.61 20.32 18.08 31.03 20.07 -1.92%
DY 2.14 3.00 1.05 3.43 2.52 4.69 3.33 -7.09%
P/NAPS 0.74 0.60 0.65 0.82 1.06 0.70 0.99 -4.73%

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