[SUCCESS] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 1.02%
YoY- 16.51%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 285,267 234,076 188,595 191,102 171,992 106,953 75,284 24.83%
PBT 36,928 34,370 34,323 33,628 31,311 20,352 15,169 15.96%
Tax -8,941 -8,409 -8,322 -7,984 -7,277 -4,977 -3,486 16.98%
NP 27,987 25,961 26,001 25,644 24,034 15,375 11,683 15.65%
-
NP to SH 24,858 23,932 24,843 25,019 21,473 14,247 11,655 13.44%
-
Tax Rate 24.21% 24.47% 24.25% 23.74% 23.24% 24.45% 22.98% -
Total Cost 257,280 208,115 162,594 165,458 147,958 91,578 63,601 26.20%
-
Net Worth 175,710 154,663 138,783 120,512 98,340 81,384 65,527 17.85%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,445 1,128 4,151 - 3,597 2,948 1,598 13.64%
Div Payout % 13.86% 4.72% 16.71% - 16.76% 20.70% 13.71% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 175,710 154,663 138,783 120,512 98,340 81,384 65,527 17.85%
NOSH 114,843 112,892 118,618 119,319 119,927 117,948 79,911 6.22%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.81% 11.09% 13.79% 13.42% 13.97% 14.38% 15.52% -
ROE 14.15% 15.47% 17.90% 20.76% 21.84% 17.51% 17.79% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 248.40 207.34 158.99 160.16 143.41 90.68 94.21 17.51%
EPS 21.65 21.20 20.94 20.97 17.91 12.08 14.58 6.80%
DPS 3.00 1.00 3.50 0.00 3.00 2.50 2.00 6.98%
NAPS 1.53 1.37 1.17 1.01 0.82 0.69 0.82 10.94%
Adjusted Per Share Value based on latest NOSH - 119,319
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 112.68 92.46 74.50 75.49 67.94 42.25 29.74 24.83%
EPS 9.82 9.45 9.81 9.88 8.48 5.63 4.60 13.45%
DPS 1.36 0.45 1.64 0.00 1.42 1.16 0.63 13.67%
NAPS 0.6941 0.6109 0.5482 0.476 0.3885 0.3215 0.2588 17.85%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.94 1.04 1.15 0.86 0.85 0.93 0.85 -
P/RPS 0.38 0.50 0.72 0.54 0.59 1.03 0.90 -13.37%
P/EPS 4.34 4.91 5.49 4.10 4.75 7.70 5.83 -4.79%
EY 23.03 20.38 18.21 24.38 21.06 12.99 17.16 5.02%
DY 3.19 0.96 3.04 0.00 3.53 2.69 2.35 5.22%
P/NAPS 0.61 0.76 0.98 0.85 1.04 1.35 1.04 -8.50%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 22/08/11 23/08/10 24/08/09 18/08/08 20/08/07 11/08/06 -
Price 1.08 0.985 1.18 1.05 0.88 0.84 0.88 -
P/RPS 0.43 0.48 0.74 0.66 0.61 0.93 0.93 -12.05%
P/EPS 4.99 4.65 5.63 5.01 4.91 6.95 6.03 -3.10%
EY 20.04 21.52 17.75 19.97 20.35 14.38 16.57 3.21%
DY 2.78 1.02 2.97 0.00 3.41 2.98 2.27 3.43%
P/NAPS 0.71 0.72 1.01 1.04 1.07 1.22 1.07 -6.60%

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