[SUCCESS] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 1.92%
YoY- 18.9%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 257,764 211,284 157,468 181,824 170,588 103,056 67,836 24.89%
PBT 34,460 28,188 28,764 32,396 30,708 16,976 12,708 18.07%
Tax -8,068 -6,904 -7,764 -8,016 -7,516 -3,464 -3,364 15.68%
NP 26,392 21,284 21,000 24,380 23,192 13,512 9,344 18.87%
-
NP to SH 22,484 20,984 20,804 24,260 20,404 12,484 9,300 15.83%
-
Tax Rate 23.41% 24.49% 26.99% 24.74% 24.48% 20.41% 26.47% -
Total Cost 231,372 190,000 136,468 157,444 147,396 89,544 58,492 25.73%
-
Net Worth 173,572 148,599 137,497 117,001 96,018 78,895 0 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - 14,326 - - - -
Div Payout % - - - 59.06% - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 173,572 148,599 137,497 117,001 96,018 78,895 0 -
NOSH 114,948 112,575 119,563 119,389 120,023 116,022 79,896 6.24%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.24% 10.07% 13.34% 13.41% 13.60% 13.11% 13.77% -
ROE 12.95% 14.12% 15.13% 20.73% 21.25% 15.82% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 224.24 187.68 131.70 152.29 142.13 88.82 84.90 17.55%
EPS 19.56 18.64 17.40 20.32 17.00 10.76 8.32 15.29%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 1.51 1.32 1.15 0.98 0.80 0.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,389
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 101.82 83.46 62.20 71.82 67.38 40.71 26.80 24.89%
EPS 8.88 8.29 8.22 9.58 8.06 4.93 3.67 15.85%
DPS 0.00 0.00 0.00 5.66 0.00 0.00 0.00 -
NAPS 0.6856 0.587 0.5431 0.4622 0.3793 0.3116 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.92 1.05 1.31 0.67 0.79 0.60 0.94 -
P/RPS 0.41 0.56 0.99 0.44 0.56 0.68 1.11 -15.28%
P/EPS 4.70 5.63 7.53 3.30 4.65 5.58 8.08 -8.62%
EY 21.26 17.75 13.28 30.33 21.52 17.93 12.38 9.42%
DY 0.00 0.00 0.00 17.91 0.00 0.00 0.00 -
P/NAPS 0.61 0.80 1.14 0.68 0.99 0.88 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 21/05/12 23/05/11 24/05/10 25/05/09 21/05/08 21/05/07 19/05/06 -
Price 0.94 1.04 1.05 0.79 1.00 0.57 0.86 -
P/RPS 0.42 0.55 0.80 0.52 0.70 0.64 1.01 -13.59%
P/EPS 4.81 5.58 6.03 3.89 5.88 5.30 7.39 -6.90%
EY 20.81 17.92 16.57 25.72 17.00 18.88 13.53 7.43%
DY 0.00 0.00 0.00 15.19 0.00 0.00 0.00 -
P/NAPS 0.62 0.79 0.91 0.81 1.25 0.84 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