[SUCCESS] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 53.96%
YoY- 48.8%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 140,321 145,290 142,915 101,921 59,547 56,707 47,164 19.91%
PBT 24,247 26,240 26,768 19,511 11,663 9,552 9,707 16.47%
Tax -5,965 -6,558 -7,249 -5,233 -3,177 -2,541 -9,717 -7.80%
NP 18,282 19,682 19,519 14,278 8,486 7,011 -10 -
-
NP to SH 17,354 19,168 18,372 12,505 8,404 7,011 7,271 15.59%
-
Tax Rate 24.60% 24.99% 27.08% 26.82% 27.24% 26.60% 100.10% -
Total Cost 122,039 125,608 123,396 87,643 51,061 49,696 47,174 17.15%
-
Net Worth 142,571 126,513 105,599 85,423 67,168 56,824 1,715 108.84%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 4,090 3,580 3,599 2,966 - - - -
Div Payout % 23.57% 18.68% 19.60% 23.72% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 142,571 126,513 105,599 85,423 67,168 56,824 1,715 108.84%
NOSH 116,861 119,352 119,999 118,643 79,961 80,034 2,908 85.02%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 13.03% 13.55% 13.66% 14.01% 14.25% 12.36% -0.02% -
ROE 12.17% 15.15% 17.40% 14.64% 12.51% 12.34% 423.73% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 120.07 121.73 119.10 85.91 74.47 70.85 1,621.65 -35.18%
EPS 14.85 16.06 15.31 10.54 10.51 8.76 -250.00 -
DPS 3.50 3.00 3.00 2.50 0.00 0.00 0.00 -
NAPS 1.22 1.06 0.88 0.72 0.84 0.71 0.59 12.86%
Adjusted Per Share Value based on latest NOSH - 118,780
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 55.43 57.39 56.45 40.26 23.52 22.40 18.63 19.91%
EPS 6.85 7.57 7.26 4.94 3.32 2.77 2.87 15.59%
DPS 1.62 1.41 1.42 1.17 0.00 0.00 0.00 -
NAPS 0.5632 0.4997 0.4171 0.3374 0.2653 0.2245 0.0068 108.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 1.13 1.01 0.86 0.95 0.83 0.71 0.00 -
P/RPS 0.94 0.83 0.72 1.11 1.11 1.00 0.00 -
P/EPS 7.61 6.29 5.62 9.01 7.90 8.11 0.00 -
EY 13.14 15.90 17.80 11.09 12.66 12.34 0.00 -
DY 3.10 2.97 3.49 2.63 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 0.98 1.32 0.99 1.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 23/11/09 17/11/08 29/11/07 20/11/06 22/11/05 14/01/05 -
Price 1.15 1.17 0.66 0.83 0.93 0.63 0.00 -
P/RPS 0.96 0.96 0.55 0.97 1.25 0.89 0.00 -
P/EPS 7.74 7.29 4.31 7.87 8.85 7.19 0.00 -
EY 12.91 13.73 23.20 12.70 11.30 13.90 0.00 -
DY 3.04 2.56 4.55 3.01 0.00 0.00 0.00 -
P/NAPS 0.94 1.10 0.75 1.15 1.11 0.89 0.00 -

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