[SUCCESS] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 130.22%
YoY- 11.25%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 174,943 212,324 189,638 148,455 144,512 114,505 87,891 9.59%
PBT 18,448 44,535 25,394 20,910 19,119 16,752 16,796 1.25%
Tax -3,938 -11,174 -6,195 -5,515 -4,956 -4,055 -4,107 -0.55%
NP 14,510 33,361 19,199 15,395 14,163 12,697 12,689 1.80%
-
NP to SH 12,966 27,708 16,703 13,613 12,236 11,997 12,066 0.96%
-
Tax Rate 21.35% 25.09% 24.40% 26.37% 25.92% 24.21% 24.45% -
Total Cost 160,433 178,963 170,439 133,060 130,349 101,808 75,202 10.61%
-
Net Worth 351,800 290,459 232,115 203,333 175,784 154,617 138,812 13.18%
Dividend
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 12,131 5,717 4,665 - 3,446 1,128 4,152 15.34%
Div Payout % 93.56% 20.64% 27.93% - 28.17% 9.41% 34.41% -
Equity
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 351,800 290,459 232,115 203,333 175,784 154,617 138,812 13.18%
NOSH 248,498 114,354 116,641 114,877 114,892 112,859 118,643 10.34%
Ratio Analysis
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.29% 15.71% 10.12% 10.37% 9.80% 11.09% 14.44% -
ROE 3.69% 9.54% 7.20% 6.69% 6.96% 7.76% 8.69% -
Per Share
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 72.11 185.67 162.58 129.23 125.78 101.46 74.08 -0.35%
EPS 5.34 24.23 14.32 11.85 10.65 10.63 10.17 -8.22%
DPS 5.00 5.00 4.00 0.00 3.00 1.00 3.50 4.86%
NAPS 1.45 2.54 1.99 1.77 1.53 1.37 1.17 2.89%
Adjusted Per Share Value based on latest NOSH - 114,820
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 69.10 83.87 74.91 58.64 57.08 45.23 34.72 9.59%
EPS 5.12 10.94 6.60 5.38 4.83 4.74 4.77 0.94%
DPS 4.79 2.26 1.84 0.00 1.36 0.45 1.64 15.34%
NAPS 1.3896 1.1473 0.9169 0.8032 0.6944 0.6108 0.5483 13.18%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/12/17 30/12/16 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.20 2.02 1.60 1.11 0.94 1.04 1.15 -
P/RPS 1.66 1.09 0.98 0.86 0.75 1.03 1.55 0.91%
P/EPS 22.45 8.34 11.17 9.37 8.83 9.78 11.31 9.55%
EY 4.45 12.00 8.95 10.68 11.33 10.22 8.84 -8.73%
DY 4.17 2.48 2.50 0.00 3.19 0.96 3.04 4.29%
P/NAPS 0.83 0.80 0.80 0.63 0.61 0.76 0.98 -2.18%
Price Multiplier on Announcement Date
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/02/18 23/02/17 25/08/14 26/08/13 27/08/12 22/08/11 23/08/10 -
Price 1.05 2.89 1.75 1.14 1.08 0.985 1.18 -
P/RPS 1.46 1.56 1.08 0.88 0.86 0.97 1.59 -1.12%
P/EPS 19.65 11.93 12.22 9.62 10.14 9.27 11.60 7.27%
EY 5.09 8.38 8.18 10.39 9.86 10.79 8.62 -6.77%
DY 4.76 1.73 2.29 0.00 2.78 1.02 2.97 6.48%
P/NAPS 0.72 1.14 0.88 0.64 0.71 0.72 1.01 -4.40%

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