[SUCCESS] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 29.56%
YoY- 32.9%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 255,196 207,465 198,095 185,006 146,096 80,998 74,268 22.83%
PBT 34,358 34,416 35,056 32,068 27,331 15,546 13,209 17.26%
Tax -7,883 -8,460 -8,546 -6,922 -6,788 -3,398 -2,815 18.71%
NP 26,475 25,956 26,510 25,146 20,543 12,148 10,394 16.85%
-
NP to SH 24,493 24,003 25,678 23,802 17,910 12,070 10,269 15.58%
-
Tax Rate 22.94% 24.58% 24.38% 21.59% 24.84% 21.86% 21.31% -
Total Cost 228,721 181,509 171,585 159,860 125,553 68,850 63,874 23.67%
-
Net Worth 167,616 144,771 133,677 110,261 90,442 70,538 42,395 25.73%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 1,140 4,053 3,580 3,595 2,975 - - -
Div Payout % 4.66% 16.89% 13.94% 15.11% 16.61% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 167,616 144,771 133,677 110,261 90,442 70,538 42,395 25.73%
NOSH 114,025 115,817 119,354 119,848 119,003 111,966 79,992 6.08%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.37% 12.51% 13.38% 13.59% 14.06% 15.00% 14.00% -
ROE 14.61% 16.58% 19.21% 21.59% 19.80% 17.11% 24.22% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 223.81 179.13 165.97 154.37 122.77 72.34 92.84 15.78%
EPS 21.48 20.73 21.52 19.86 15.05 10.78 9.17 15.23%
DPS 1.00 3.50 3.00 3.00 2.50 0.00 0.00 -
NAPS 1.47 1.25 1.12 0.92 0.76 0.63 0.53 18.52%
Adjusted Per Share Value based on latest NOSH - 119,845
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 100.80 81.95 78.25 73.08 57.71 31.99 29.34 22.82%
EPS 9.67 9.48 10.14 9.40 7.07 4.77 4.06 15.55%
DPS 0.45 1.60 1.41 1.42 1.18 0.00 0.00 -
NAPS 0.6621 0.5719 0.528 0.4355 0.3573 0.2786 0.1675 25.73%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.87 1.09 1.13 0.61 0.88 0.66 0.64 -
P/RPS 0.39 0.61 0.68 0.40 0.72 0.91 0.69 -9.06%
P/EPS 4.05 5.26 5.25 3.07 5.85 6.12 4.99 -3.41%
EY 24.69 19.01 19.04 32.56 17.10 16.33 20.06 3.52%
DY 1.15 3.21 2.65 4.92 2.84 0.00 0.00 -
P/NAPS 0.59 0.87 1.01 0.66 1.16 1.05 1.21 -11.27%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 21/02/11 24/02/10 26/02/09 25/02/08 15/02/07 20/02/06 -
Price 0.95 1.02 1.19 0.64 0.75 0.66 0.79 -
P/RPS 0.42 0.57 0.72 0.41 0.61 0.91 0.85 -11.08%
P/EPS 4.42 4.92 5.53 3.22 4.98 6.12 6.15 -5.35%
EY 22.61 20.32 18.08 31.03 20.07 16.33 16.25 5.65%
DY 1.05 3.43 2.52 4.69 3.33 0.00 0.00 -
P/NAPS 0.65 0.82 1.06 0.70 0.99 1.05 1.49 -12.90%

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