[SUCCESS] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -0.54%
YoY- 3.87%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 387,746 364,112 299,548 285,267 234,076 188,595 191,102 9.87%
PBT 52,996 49,006 42,742 36,928 34,370 34,323 33,628 6.24%
Tax -16,566 -13,213 -10,344 -8,941 -8,409 -8,322 -7,984 10.20%
NP 36,430 35,793 32,398 27,987 25,961 26,001 25,644 4.78%
-
NP to SH 35,298 31,759 28,946 24,858 23,932 24,843 25,019 4.69%
-
Tax Rate 31.26% 26.96% 24.20% 24.21% 24.47% 24.25% 23.74% -
Total Cost 351,316 328,319 267,150 257,280 208,115 162,594 165,458 10.54%
-
Net Worth 228,780 232,233 203,232 175,710 154,663 138,783 120,512 8.91%
Dividend
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 5,719 8,126 6,886 3,445 1,128 4,151 - -
Div Payout % 16.20% 25.59% 23.79% 13.86% 4.72% 16.71% - -
Equity
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 228,780 232,233 203,232 175,710 154,663 138,783 120,512 8.91%
NOSH 114,390 116,700 114,820 114,843 112,892 118,618 119,319 -0.56%
Ratio Analysis
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.40% 9.83% 10.82% 9.81% 11.09% 13.79% 13.42% -
ROE 15.43% 13.68% 14.24% 14.15% 15.47% 17.90% 20.76% -
Per Share
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 338.97 312.01 260.88 248.40 207.34 158.99 160.16 10.49%
EPS 30.86 27.21 25.21 21.65 21.20 20.94 20.97 5.27%
DPS 5.00 7.00 6.00 3.00 1.00 3.50 0.00 -
NAPS 2.00 1.99 1.77 1.53 1.37 1.17 1.01 9.52%
Adjusted Per Share Value based on latest NOSH - 114,843
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 153.16 143.83 118.33 112.68 92.46 74.50 75.49 9.87%
EPS 13.94 12.55 11.43 9.82 9.45 9.81 9.88 4.69%
DPS 2.26 3.21 2.72 1.36 0.45 1.64 0.00 -
NAPS 0.9037 0.9174 0.8028 0.6941 0.6109 0.5482 0.476 8.91%
Price Multiplier on Financial Quarter End Date
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/12/16 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.02 1.60 1.11 0.94 1.04 1.15 0.86 -
P/RPS 0.60 0.51 0.43 0.38 0.50 0.72 0.54 1.41%
P/EPS 6.55 5.88 4.40 4.34 4.91 5.49 4.10 6.43%
EY 15.28 17.01 22.71 23.03 20.38 18.21 24.38 -6.03%
DY 2.48 4.38 5.41 3.19 0.96 3.04 0.00 -
P/NAPS 1.01 0.80 0.63 0.61 0.76 0.98 0.85 2.32%
Price Multiplier on Announcement Date
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 23/02/17 25/08/14 26/08/13 27/08/12 22/08/11 23/08/10 24/08/09 -
Price 2.89 1.75 1.14 1.08 0.985 1.18 1.05 -
P/RPS 0.85 0.56 0.44 0.43 0.48 0.74 0.66 3.42%
P/EPS 9.37 6.43 4.52 4.99 4.65 5.63 5.01 8.69%
EY 10.68 15.55 22.11 20.04 21.52 17.75 19.97 -7.99%
DY 1.73 4.00 5.26 2.78 1.02 2.97 0.00 -
P/NAPS 1.45 0.88 0.64 0.71 0.72 1.01 1.04 4.52%

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