[SUCCESS] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -0.39%
YoY- 27.22%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 91,860 82,911 80,000 63,865 52,427 47,896 51,617 10.07%
PBT 12,774 12,858 11,873 9,616 7,449 8,710 9,824 4.47%
Tax -4,081 -3,368 -2,329 -2,431 -1,858 -2,227 -3,005 5.23%
NP 8,693 9,490 9,544 7,185 5,591 6,483 6,819 4.12%
-
NP to SH 7,528 8,540 8,466 6,725 5,286 6,266 6,688 1.99%
-
Tax Rate 31.95% 26.19% 19.62% 25.28% 24.94% 25.57% 30.59% -
Total Cost 83,167 73,421 70,456 56,680 46,836 41,413 44,798 10.85%
-
Net Worth 240,429 211,191 183,544 161,309 142,675 126,513 105,663 14.67%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 3,462 - - - - - -
Div Payout % - 40.54% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 240,429 211,191 183,544 161,309 142,675 126,513 105,663 14.67%
NOSH 116,713 115,405 114,715 113,597 116,946 119,352 120,071 -0.47%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.46% 11.45% 11.93% 11.25% 10.66% 13.54% 13.21% -
ROE 3.13% 4.04% 4.61% 4.17% 3.70% 4.95% 6.33% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 78.71 71.84 69.74 56.22 44.83 40.13 42.99 10.60%
EPS 6.45 7.40 7.38 5.92 4.52 5.25 5.57 2.47%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.83 1.60 1.42 1.22 1.06 0.88 15.22%
Adjusted Per Share Value based on latest NOSH - 113,597
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 36.29 32.75 31.60 25.23 20.71 18.92 20.39 10.08%
EPS 2.97 3.37 3.34 2.66 2.09 2.48 2.64 1.98%
DPS 0.00 1.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9497 0.8342 0.725 0.6372 0.5636 0.4997 0.4174 14.67%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.92 1.19 1.03 0.90 1.13 1.01 0.86 -
P/RPS 2.44 1.66 1.48 1.60 2.52 2.52 2.00 3.36%
P/EPS 29.77 16.08 13.96 15.20 25.00 19.24 15.44 11.55%
EY 3.36 6.22 7.17 6.58 4.00 5.20 6.48 -10.36%
DY 0.00 2.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.65 0.64 0.63 0.93 0.95 0.98 -0.86%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 25/11/13 26/11/12 21/11/11 22/11/10 23/11/09 17/11/08 -
Price 1.84 1.22 1.04 0.87 1.15 1.17 0.66 -
P/RPS 2.34 1.70 1.49 1.55 2.57 2.92 1.54 7.21%
P/EPS 28.53 16.49 14.09 14.70 25.44 22.29 11.85 15.76%
EY 3.51 6.07 7.10 6.80 3.93 4.49 8.44 -13.59%
DY 0.00 2.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.67 0.65 0.61 0.94 1.10 0.75 2.89%

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