[SUCCESS] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 0.12%
YoY- -0.7%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 299,548 285,267 234,076 188,595 191,102 171,992 106,953 18.70%
PBT 42,742 36,928 34,370 34,323 33,628 31,311 20,352 13.15%
Tax -10,344 -8,941 -8,409 -8,322 -7,984 -7,277 -4,977 12.95%
NP 32,398 27,987 25,961 26,001 25,644 24,034 15,375 13.21%
-
NP to SH 28,946 24,858 23,932 24,843 25,019 21,473 14,247 12.52%
-
Tax Rate 24.20% 24.21% 24.47% 24.25% 23.74% 23.24% 24.45% -
Total Cost 267,150 257,280 208,115 162,594 165,458 147,958 91,578 19.51%
-
Net Worth 203,232 175,710 154,663 138,783 120,512 98,340 81,384 16.46%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 6,886 3,445 1,128 4,151 - 3,597 2,948 15.17%
Div Payout % 23.79% 13.86% 4.72% 16.71% - 16.76% 20.70% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 203,232 175,710 154,663 138,783 120,512 98,340 81,384 16.46%
NOSH 114,820 114,843 112,892 118,618 119,319 119,927 117,948 -0.44%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.82% 9.81% 11.09% 13.79% 13.42% 13.97% 14.38% -
ROE 14.24% 14.15% 15.47% 17.90% 20.76% 21.84% 17.51% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 260.88 248.40 207.34 158.99 160.16 143.41 90.68 19.23%
EPS 25.21 21.65 21.20 20.94 20.97 17.91 12.08 13.03%
DPS 6.00 3.00 1.00 3.50 0.00 3.00 2.50 15.69%
NAPS 1.77 1.53 1.37 1.17 1.01 0.82 0.69 16.98%
Adjusted Per Share Value based on latest NOSH - 118,618
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 118.33 112.68 92.46 74.50 75.49 67.94 42.25 18.70%
EPS 11.43 9.82 9.45 9.81 9.88 8.48 5.63 12.51%
DPS 2.72 1.36 0.45 1.64 0.00 1.42 1.16 15.24%
NAPS 0.8028 0.6941 0.6109 0.5482 0.476 0.3885 0.3215 16.46%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.11 0.94 1.04 1.15 0.86 0.85 0.93 -
P/RPS 0.43 0.38 0.50 0.72 0.54 0.59 1.03 -13.53%
P/EPS 4.40 4.34 4.91 5.49 4.10 4.75 7.70 -8.89%
EY 22.71 23.03 20.38 18.21 24.38 21.06 12.99 9.74%
DY 5.41 3.19 0.96 3.04 0.00 3.53 2.69 12.33%
P/NAPS 0.63 0.61 0.76 0.98 0.85 1.04 1.35 -11.91%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 27/08/12 22/08/11 23/08/10 24/08/09 18/08/08 20/08/07 -
Price 1.14 1.08 0.985 1.18 1.05 0.88 0.84 -
P/RPS 0.44 0.43 0.48 0.74 0.66 0.61 0.93 -11.71%
P/EPS 4.52 4.99 4.65 5.63 5.01 4.91 6.95 -6.91%
EY 22.11 20.04 21.52 17.75 19.97 20.35 14.38 7.42%
DY 5.26 2.78 1.02 2.97 0.00 3.41 2.98 9.92%
P/NAPS 0.64 0.71 0.72 1.01 1.04 1.07 1.22 -10.18%

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