[SUCCESS] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 27.98%
YoY- 25.89%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Quarter Result
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 96,333 91,860 82,911 80,000 63,865 52,427 47,896 11.34%
PBT 11,624 12,774 12,858 11,873 9,616 7,449 8,710 4.53%
Tax -2,604 -4,081 -3,368 -2,329 -2,431 -1,858 -2,227 2.43%
NP 9,020 8,693 9,490 9,544 7,185 5,591 6,483 5.20%
-
NP to SH 8,079 7,528 8,540 8,466 6,725 5,286 6,266 3.98%
-
Tax Rate 22.40% 31.95% 26.19% 19.62% 25.28% 24.94% 25.57% -
Total Cost 87,313 83,167 73,421 70,456 56,680 46,836 41,413 12.15%
-
Net Worth 269,685 240,429 211,191 183,544 161,309 142,675 126,513 12.34%
Dividend
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 3,462 - - - - -
Div Payout % - - 40.54% - - - - -
Equity
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 269,685 240,429 211,191 183,544 161,309 142,675 126,513 12.34%
NOSH 115,744 116,713 115,405 114,715 113,597 116,946 119,352 -0.47%
Ratio Analysis
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 9.36% 9.46% 11.45% 11.93% 11.25% 10.66% 13.54% -
ROE 3.00% 3.13% 4.04% 4.61% 4.17% 3.70% 4.95% -
Per Share
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 83.23 78.71 71.84 69.74 56.22 44.83 40.13 11.86%
EPS 6.98 6.45 7.40 7.38 5.92 4.52 5.25 4.47%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.06 1.83 1.60 1.42 1.22 1.06 12.87%
Adjusted Per Share Value based on latest NOSH - 114,715
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 38.05 36.29 32.75 31.60 25.23 20.71 18.92 11.34%
EPS 3.19 2.97 3.37 3.34 2.66 2.09 2.48 3.94%
DPS 0.00 0.00 1.37 0.00 0.00 0.00 0.00 -
NAPS 1.0653 0.9497 0.8342 0.725 0.6372 0.5636 0.4997 12.34%
Price Multiplier on Financial Quarter End Date
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/03/16 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.30 1.92 1.19 1.03 0.90 1.13 1.01 -
P/RPS 2.76 2.44 1.66 1.48 1.60 2.52 2.52 1.40%
P/EPS 32.95 29.77 16.08 13.96 15.20 25.00 19.24 8.62%
EY 3.03 3.36 6.22 7.17 6.58 4.00 5.20 -7.96%
DY 0.00 0.00 2.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.93 0.65 0.64 0.63 0.93 0.95 0.63%
Price Multiplier on Announcement Date
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/05/16 27/11/14 25/11/13 26/11/12 21/11/11 22/11/10 23/11/09 -
Price 2.19 1.84 1.22 1.04 0.87 1.15 1.17 -
P/RPS 2.63 2.34 1.70 1.49 1.55 2.57 2.92 -1.59%
P/EPS 31.38 28.53 16.49 14.09 14.70 25.44 22.29 5.39%
EY 3.19 3.51 6.07 7.10 6.80 3.93 4.49 -5.11%
DY 0.00 0.00 2.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.89 0.67 0.65 0.61 0.94 1.10 -2.38%

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