[SUCCESS] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 131.99%
YoY- -6.48%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 148,455 144,512 114,505 87,891 97,394 91,297 65,402 14.62%
PBT 20,910 19,119 16,752 16,796 17,530 16,946 12,966 8.28%
Tax -5,515 -4,956 -4,055 -4,107 -4,331 -4,245 -3,755 6.60%
NP 15,395 14,163 12,697 12,689 13,199 12,701 9,211 8.92%
-
NP to SH 13,613 12,236 11,997 12,066 12,902 11,684 8,122 8.98%
-
Tax Rate 26.37% 25.92% 24.21% 24.45% 24.71% 25.05% 28.96% -
Total Cost 133,060 130,349 101,808 75,202 84,195 78,596 56,191 15.43%
-
Net Worth 203,333 175,784 154,617 138,812 120,545 98,366 81,337 16.48%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 203,333 175,784 154,617 138,812 120,545 98,366 81,337 16.48%
NOSH 114,877 114,892 112,859 118,643 119,352 119,958 117,880 -0.42%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.37% 9.80% 11.09% 14.44% 13.55% 13.91% 14.08% -
ROE 6.69% 6.96% 7.76% 8.69% 10.70% 11.88% 9.99% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 129.23 125.78 101.46 74.08 81.60 76.11 55.48 15.11%
EPS 11.85 10.65 10.63 10.17 10.81 9.74 6.89 9.44%
DPS 0.00 3.00 1.00 3.50 3.00 3.00 2.50 -
NAPS 1.77 1.53 1.37 1.17 1.01 0.82 0.69 16.98%
Adjusted Per Share Value based on latest NOSH - 118,618
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 58.64 57.08 45.23 34.72 38.47 36.06 25.83 14.62%
EPS 5.38 4.83 4.74 4.77 5.10 4.62 3.21 8.97%
DPS 0.00 1.36 0.45 1.64 1.41 1.42 1.16 -
NAPS 0.8032 0.6944 0.6108 0.5483 0.4762 0.3886 0.3213 16.48%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.11 0.94 1.04 1.15 0.86 0.85 0.93 -
P/RPS 0.86 0.75 1.03 1.55 1.05 1.12 1.68 -10.55%
P/EPS 9.37 8.83 9.78 11.31 7.96 8.73 13.50 -5.89%
EY 10.68 11.33 10.22 8.84 12.57 11.46 7.41 6.27%
DY 0.00 3.19 0.96 3.04 3.49 3.53 2.69 -
P/NAPS 0.63 0.61 0.76 0.98 0.85 1.04 1.35 -11.91%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 27/08/12 22/08/11 23/08/10 24/08/09 18/08/08 20/08/07 -
Price 1.14 1.08 0.985 1.18 1.05 0.88 0.84 -
P/RPS 0.88 0.86 0.97 1.59 1.29 1.16 1.51 -8.59%
P/EPS 9.62 10.14 9.27 11.60 9.71 9.03 12.19 -3.86%
EY 10.39 9.86 10.79 8.62 10.30 11.07 8.20 4.02%
DY 0.00 2.78 1.02 2.97 2.86 3.41 2.98 -
P/NAPS 0.64 0.71 0.72 1.01 1.04 1.07 1.22 -10.18%

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