[SUCCESS] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 123.45%
YoY- 22.7%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 169,950 174,943 212,324 189,638 148,455 144,512 114,505 5.39%
PBT 19,293 18,448 44,535 25,394 20,910 19,119 16,752 1.89%
Tax -5,999 -3,938 -11,174 -6,195 -5,515 -4,956 -4,055 5.35%
NP 13,294 14,510 33,361 19,199 15,395 14,163 12,697 0.61%
-
NP to SH 11,599 12,966 27,708 16,703 13,613 12,236 11,997 -0.44%
-
Tax Rate 31.09% 21.35% 25.09% 24.40% 26.37% 25.92% 24.21% -
Total Cost 156,656 160,433 178,963 170,439 133,060 130,349 101,808 5.90%
-
Net Worth 352,076 351,800 290,459 232,115 203,333 175,784 154,617 11.58%
Dividend
31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 2,362 12,131 5,717 4,665 - 3,446 1,128 10.34%
Div Payout % 20.37% 93.56% 20.64% 27.93% - 28.17% 9.41% -
Equity
31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 352,076 351,800 290,459 232,115 203,333 175,784 154,617 11.58%
NOSH 248,498 248,498 114,354 116,641 114,877 114,892 112,859 11.08%
Ratio Analysis
31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 7.82% 8.29% 15.71% 10.12% 10.37% 9.80% 11.09% -
ROE 3.29% 3.69% 9.54% 7.20% 6.69% 6.96% 7.76% -
Per Share
31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 71.92 72.11 185.67 162.58 129.23 125.78 101.46 -4.47%
EPS 4.91 5.34 24.23 14.32 11.85 10.65 10.63 -9.77%
DPS 1.00 5.00 5.00 4.00 0.00 3.00 1.00 0.00%
NAPS 1.49 1.45 2.54 1.99 1.77 1.53 1.37 1.12%
Adjusted Per Share Value based on latest NOSH - 116,700
31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 67.13 69.10 83.87 74.91 58.64 57.08 45.23 5.39%
EPS 4.58 5.12 10.95 6.60 5.38 4.83 4.74 -0.45%
DPS 0.93 4.79 2.26 1.84 0.00 1.36 0.45 10.14%
NAPS 1.3907 1.3897 1.1474 0.9169 0.8032 0.6944 0.6108 11.57%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 31/12/18 29/12/17 30/12/16 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.52 1.20 2.02 1.60 1.11 0.94 1.04 -
P/RPS 0.72 1.66 1.09 0.98 0.86 0.75 1.03 -4.65%
P/EPS 10.59 22.45 8.34 11.17 9.37 8.83 9.78 1.06%
EY 9.44 4.45 12.00 8.95 10.68 11.33 10.22 -1.05%
DY 1.92 4.17 2.48 2.50 0.00 3.19 0.96 9.66%
P/NAPS 0.35 0.83 0.80 0.80 0.63 0.61 0.76 -9.81%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 26/02/19 28/02/18 23/02/17 25/08/14 26/08/13 27/08/12 22/08/11 -
Price 0.55 1.05 2.89 1.75 1.14 1.08 0.985 -
P/RPS 0.76 1.46 1.56 1.08 0.88 0.86 0.97 -3.19%
P/EPS 11.20 19.65 11.93 12.22 9.62 10.14 9.27 2.55%
EY 8.92 5.09 8.38 8.18 10.39 9.86 10.79 -2.50%
DY 1.82 4.76 1.73 2.29 0.00 2.78 1.02 8.01%
P/NAPS 0.37 0.72 1.14 0.88 0.64 0.71 0.72 -8.48%

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