[SUCCESS] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 112.73%
YoY- 10.42%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 144,512 114,505 87,891 97,394 91,297 65,402 39,447 24.13%
PBT 19,119 16,752 16,796 17,530 16,946 12,966 8,160 15.23%
Tax -4,956 -4,055 -4,107 -4,331 -4,245 -3,755 -2,176 14.68%
NP 14,163 12,697 12,689 13,199 12,701 9,211 5,984 15.42%
-
NP to SH 12,236 11,997 12,066 12,902 11,684 8,122 5,945 12.77%
-
Tax Rate 25.92% 24.21% 24.45% 24.71% 25.05% 28.96% 26.67% -
Total Cost 130,349 101,808 75,202 84,195 78,596 56,191 33,463 25.41%
-
Net Worth 175,784 154,617 138,812 120,545 98,366 81,337 65,611 17.83%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,446 1,128 4,152 3,580 3,598 2,947 - -
Div Payout % 28.17% 9.41% 34.41% 27.75% 30.80% 36.28% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 175,784 154,617 138,812 120,545 98,366 81,337 65,611 17.83%
NOSH 114,892 112,859 118,643 119,352 119,958 117,880 80,013 6.20%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.80% 11.09% 14.44% 13.55% 13.91% 14.08% 15.17% -
ROE 6.96% 7.76% 8.69% 10.70% 11.88% 9.99% 9.06% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 125.78 101.46 74.08 81.60 76.11 55.48 49.30 16.87%
EPS 10.65 10.63 10.17 10.81 9.74 6.89 7.43 6.17%
DPS 3.00 1.00 3.50 3.00 3.00 2.50 0.00 -
NAPS 1.53 1.37 1.17 1.01 0.82 0.69 0.82 10.94%
Adjusted Per Share Value based on latest NOSH - 119,319
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 57.08 45.23 34.72 38.47 36.06 25.83 15.58 24.13%
EPS 4.83 4.74 4.77 5.10 4.62 3.21 2.35 12.74%
DPS 1.36 0.45 1.64 1.41 1.42 1.16 0.00 -
NAPS 0.6944 0.6108 0.5483 0.4762 0.3886 0.3213 0.2592 17.83%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.94 1.04 1.15 0.86 0.85 0.93 0.85 -
P/RPS 0.75 1.03 1.55 1.05 1.12 1.68 1.72 -12.90%
P/EPS 8.83 9.78 11.31 7.96 8.73 13.50 11.44 -4.22%
EY 11.33 10.22 8.84 12.57 11.46 7.41 8.74 4.41%
DY 3.19 0.96 3.04 3.49 3.53 2.69 0.00 -
P/NAPS 0.61 0.76 0.98 0.85 1.04 1.35 1.04 -8.50%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 22/08/11 23/08/10 24/08/09 18/08/08 20/08/07 11/08/06 -
Price 1.08 0.985 1.18 1.05 0.88 0.84 0.88 -
P/RPS 0.86 0.97 1.59 1.29 1.16 1.51 1.78 -11.40%
P/EPS 10.14 9.27 11.60 9.71 9.03 12.19 11.84 -2.54%
EY 9.86 10.79 8.62 10.30 11.07 8.20 8.44 2.62%
DY 2.78 1.02 2.97 2.86 3.41 2.98 0.00 -
P/NAPS 0.71 0.72 1.01 1.04 1.07 1.22 1.07 -6.60%

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