[SUCCESS] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -12.58%
YoY- 0.87%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 348,720 261,164 257,764 211,284 157,468 181,824 170,588 12.64%
PBT 44,184 34,044 34,460 28,188 28,764 32,396 30,708 6.24%
Tax -10,060 -8,468 -8,068 -6,904 -7,764 -8,016 -7,516 4.97%
NP 34,124 25,576 26,392 21,284 21,000 24,380 23,192 6.64%
-
NP to SH 29,900 23,652 22,484 20,984 20,804 24,260 20,404 6.57%
-
Tax Rate 22.77% 24.87% 23.41% 24.49% 26.99% 24.74% 24.48% -
Total Cost 314,596 235,588 231,372 190,000 136,468 157,444 147,396 13.46%
-
Net Worth 227,398 195,973 173,572 148,599 137,497 117,001 96,018 15.44%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - 14,326 - -
Div Payout % - - - - - 59.06% - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 227,398 195,973 173,572 148,599 137,497 117,001 96,018 15.44%
NOSH 116,614 112,628 114,948 112,575 119,563 119,389 120,023 -0.47%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 9.79% 9.79% 10.24% 10.07% 13.34% 13.41% 13.60% -
ROE 13.15% 12.07% 12.95% 14.12% 15.13% 20.73% 21.25% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 299.04 231.88 224.24 187.68 131.70 152.29 142.13 13.19%
EPS 25.64 21.00 19.56 18.64 17.40 20.32 17.00 7.08%
DPS 0.00 0.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 1.95 1.74 1.51 1.32 1.15 0.98 0.80 16.00%
Adjusted Per Share Value based on latest NOSH - 112,575
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 137.75 103.16 101.82 83.46 62.20 71.82 67.38 12.65%
EPS 11.81 9.34 8.88 8.29 8.22 9.58 8.06 6.57%
DPS 0.00 0.00 0.00 0.00 0.00 5.66 0.00 -
NAPS 0.8982 0.7741 0.6856 0.587 0.5431 0.4622 0.3793 15.44%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.39 1.03 0.92 1.05 1.31 0.67 0.79 -
P/RPS 0.46 0.44 0.41 0.56 0.99 0.44 0.56 -3.22%
P/EPS 5.42 4.90 4.70 5.63 7.53 3.30 4.65 2.58%
EY 18.45 20.39 21.26 17.75 13.28 30.33 21.52 -2.53%
DY 0.00 0.00 0.00 0.00 0.00 17.91 0.00 -
P/NAPS 0.71 0.59 0.61 0.80 1.14 0.68 0.99 -5.38%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 27/05/13 21/05/12 23/05/11 24/05/10 25/05/09 21/05/08 -
Price 1.46 1.16 0.94 1.04 1.05 0.79 1.00 -
P/RPS 0.49 0.50 0.42 0.55 0.80 0.52 0.70 -5.76%
P/EPS 5.69 5.52 4.81 5.58 6.03 3.89 5.88 -0.54%
EY 17.56 18.10 20.81 17.92 16.57 25.72 17.00 0.54%
DY 0.00 0.00 0.00 0.00 0.00 15.19 0.00 -
P/NAPS 0.75 0.67 0.62 0.79 0.91 0.81 1.25 -8.15%

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