[SUCCESS] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 128.69%
YoY- -0.57%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 189,638 148,455 144,512 114,505 87,891 97,394 91,297 12.95%
PBT 25,394 20,910 19,119 16,752 16,796 17,530 16,946 6.97%
Tax -6,195 -5,515 -4,956 -4,055 -4,107 -4,331 -4,245 6.49%
NP 19,199 15,395 14,163 12,697 12,689 13,199 12,701 7.12%
-
NP to SH 16,703 13,613 12,236 11,997 12,066 12,902 11,684 6.13%
-
Tax Rate 24.40% 26.37% 25.92% 24.21% 24.45% 24.71% 25.05% -
Total Cost 170,439 133,060 130,349 101,808 75,202 84,195 78,596 13.76%
-
Net Worth 232,115 203,333 175,784 154,617 138,812 120,545 98,366 15.37%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 4,665 - 3,446 1,128 4,152 3,580 3,598 4.42%
Div Payout % 27.93% - 28.17% 9.41% 34.41% 27.75% 30.80% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 232,115 203,333 175,784 154,617 138,812 120,545 98,366 15.37%
NOSH 116,641 114,877 114,892 112,859 118,643 119,352 119,958 -0.46%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 10.12% 10.37% 9.80% 11.09% 14.44% 13.55% 13.91% -
ROE 7.20% 6.69% 6.96% 7.76% 8.69% 10.70% 11.88% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 162.58 129.23 125.78 101.46 74.08 81.60 76.11 13.47%
EPS 14.32 11.85 10.65 10.63 10.17 10.81 9.74 6.63%
DPS 4.00 0.00 3.00 1.00 3.50 3.00 3.00 4.90%
NAPS 1.99 1.77 1.53 1.37 1.17 1.01 0.82 15.91%
Adjusted Per Share Value based on latest NOSH - 112,892
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 74.91 58.64 57.08 45.23 34.72 38.47 36.06 12.95%
EPS 6.60 5.38 4.83 4.74 4.77 5.10 4.62 6.12%
DPS 1.84 0.00 1.36 0.45 1.64 1.41 1.42 4.41%
NAPS 0.9169 0.8032 0.6944 0.6108 0.5483 0.4762 0.3886 15.37%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.60 1.11 0.94 1.04 1.15 0.86 0.85 -
P/RPS 0.98 0.86 0.75 1.03 1.55 1.05 1.12 -2.19%
P/EPS 11.17 9.37 8.83 9.78 11.31 7.96 8.73 4.19%
EY 8.95 10.68 11.33 10.22 8.84 12.57 11.46 -4.03%
DY 2.50 0.00 3.19 0.96 3.04 3.49 3.53 -5.58%
P/NAPS 0.80 0.63 0.61 0.76 0.98 0.85 1.04 -4.27%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 26/08/13 27/08/12 22/08/11 23/08/10 24/08/09 18/08/08 -
Price 1.75 1.14 1.08 0.985 1.18 1.05 0.88 -
P/RPS 1.08 0.88 0.86 0.97 1.59 1.29 1.16 -1.18%
P/EPS 12.22 9.62 10.14 9.27 11.60 9.71 9.03 5.16%
EY 8.18 10.39 9.86 10.79 8.62 10.30 11.07 -4.91%
DY 2.29 0.00 2.78 1.02 2.97 2.86 3.41 -6.41%
P/NAPS 0.88 0.64 0.71 0.72 1.01 1.04 1.07 -3.20%

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