[SUCCESS] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 43.83%
YoY- -9.46%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 231,365 224,512 178,370 140,321 145,290 142,915 101,921 14.62%
PBT 33,742 30,746 26,368 24,247 26,240 26,768 19,511 9.54%
Tax -8,886 -7,284 -6,486 -5,965 -6,558 -7,249 -5,233 9.21%
NP 24,856 23,462 19,882 18,282 19,682 19,519 14,278 9.67%
-
NP to SH 22,122 20,457 18,722 17,354 19,168 18,372 12,505 9.96%
-
Tax Rate 26.34% 23.69% 24.60% 24.60% 24.99% 27.08% 26.82% -
Total Cost 206,509 201,050 158,488 122,039 125,608 123,396 87,643 15.34%
-
Net Worth 211,290 183,573 161,416 142,571 126,513 105,599 85,423 16.27%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 3,463 3,442 1,136 4,090 3,580 3,599 2,966 2.61%
Div Payout % 15.66% 16.83% 6.07% 23.57% 18.68% 19.60% 23.72% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 211,290 183,573 161,416 142,571 126,513 105,599 85,423 16.27%
NOSH 115,459 114,733 113,673 116,861 119,352 119,999 118,643 -0.45%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 10.74% 10.45% 11.15% 13.03% 13.55% 13.66% 14.01% -
ROE 10.47% 11.14% 11.60% 12.17% 15.15% 17.40% 14.64% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 200.39 195.68 156.91 120.07 121.73 119.10 85.91 15.14%
EPS 19.16 17.83 16.47 14.85 16.06 15.31 10.54 10.46%
DPS 3.00 3.00 1.00 3.50 3.00 3.00 2.50 3.08%
NAPS 1.83 1.60 1.42 1.22 1.06 0.88 0.72 16.80%
Adjusted Per Share Value based on latest NOSH - 116,946
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 91.39 88.69 70.46 55.43 57.39 56.45 40.26 14.62%
EPS 8.74 8.08 7.40 6.86 7.57 7.26 4.94 9.96%
DPS 1.37 1.36 0.45 1.62 1.41 1.42 1.17 2.66%
NAPS 0.8346 0.7251 0.6376 0.5632 0.4997 0.4171 0.3374 16.27%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.19 1.03 0.90 1.13 1.01 0.86 0.95 -
P/RPS 0.59 0.53 0.57 0.94 0.83 0.72 1.11 -9.98%
P/EPS 6.21 5.78 5.46 7.61 6.29 5.62 9.01 -6.00%
EY 16.10 17.31 18.30 13.14 15.90 17.80 11.09 6.40%
DY 2.52 2.91 1.11 3.10 2.97 3.49 2.63 -0.70%
P/NAPS 0.65 0.64 0.63 0.93 0.95 0.98 1.32 -11.12%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 26/11/12 21/11/11 22/11/10 23/11/09 17/11/08 29/11/07 -
Price 1.22 1.04 0.87 1.15 1.17 0.66 0.83 -
P/RPS 0.61 0.53 0.55 0.96 0.96 0.55 0.97 -7.43%
P/EPS 6.37 5.83 5.28 7.74 7.29 4.31 7.87 -3.45%
EY 15.70 17.14 18.93 12.91 13.73 23.20 12.70 3.59%
DY 2.46 2.88 1.15 3.04 2.56 4.55 3.01 -3.30%
P/NAPS 0.67 0.65 0.61 0.94 1.10 0.75 1.15 -8.60%

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