[SUCCESS] YoY TTM Result on 30-Sep-2016 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 47.09%
YoY- 60.17%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Revenue 311,277 324,282 375,901 373,371 390,509 344,819 296,455 0.75%
PBT 30,571 11,314 61,868 41,697 21,988 47,030 40,871 -4.36%
Tax -6,908 -6,941 -14,096 -15,114 -11,041 -12,933 -9,883 -5.35%
NP 23,663 4,373 47,772 26,583 10,947 34,097 30,988 -4.06%
-
NP to SH 20,855 6,320 41,094 29,369 18,336 30,198 27,891 -4.37%
-
Tax Rate 22.60% 61.35% 22.78% 36.25% 50.21% 27.50% 24.18% -
Total Cost 287,614 319,909 328,129 346,788 379,562 310,722 265,467 1.23%
-
Net Worth 316,872 345,599 346,883 275,081 254,113 116,614 195,973 7.66%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Div 2,362 9,645 11,559 - 4,651 11,571 3,441 -5.62%
Div Payout % 11.33% 152.62% 28.13% - 25.37% 38.32% 12.34% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Net Worth 316,872 345,599 346,883 275,081 254,113 116,614 195,973 7.66%
NOSH 249,275 248,498 116,795 114,617 116,033 116,614 112,628 12.99%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
NP Margin 7.60% 1.35% 12.71% 7.12% 2.80% 9.89% 10.45% -
ROE 6.58% 1.83% 11.85% 10.68% 7.22% 25.90% 14.23% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
RPS 132.62 136.99 321.84 325.75 336.55 295.69 263.21 -10.00%
EPS 8.89 2.67 35.18 25.62 15.80 25.90 24.76 -14.57%
DPS 1.00 4.07 9.90 0.00 4.00 10.00 3.00 -15.54%
NAPS 1.35 1.46 2.97 2.40 2.19 1.00 1.74 -3.82%
Adjusted Per Share Value based on latest NOSH - 114,617
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
RPS 122.96 128.09 148.48 147.49 154.25 136.21 117.10 0.75%
EPS 8.24 2.50 16.23 11.60 7.24 11.93 11.02 -4.37%
DPS 0.93 3.81 4.57 0.00 1.84 4.57 1.36 -5.67%
NAPS 1.2517 1.3652 1.3702 1.0866 1.0038 0.4606 0.7741 7.66%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 29/03/13 -
Price 0.92 0.685 3.30 1.80 1.33 1.39 1.03 -
P/RPS 0.69 0.50 1.03 0.55 0.40 0.47 0.39 9.16%
P/EPS 10.35 25.66 9.38 7.02 8.42 5.37 4.16 15.04%
EY 9.66 3.90 10.66 14.24 11.88 18.63 24.04 -13.07%
DY 1.09 5.95 3.00 0.00 3.01 7.19 2.91 -14.01%
P/NAPS 0.68 0.47 1.11 0.75 0.61 1.39 0.59 2.20%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Date 29/11/19 27/11/18 29/11/17 28/11/16 30/11/15 26/05/14 27/05/13 -
Price 0.94 0.585 3.20 1.97 1.91 1.46 1.16 -
P/RPS 0.71 0.43 0.99 0.60 0.57 0.49 0.44 7.63%
P/EPS 10.58 21.91 9.09 7.69 12.09 5.64 4.68 13.36%
EY 9.45 4.56 11.00 13.01 8.27 17.74 21.35 -11.77%
DY 1.06 6.97 3.09 0.00 2.09 6.85 2.59 -12.83%
P/NAPS 0.70 0.40 1.08 0.82 0.87 1.46 0.67 0.67%

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