[SUCCESS] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 3.49%
YoY- 17.52%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 198,095 185,006 146,096 80,998 74,268 10,159 81.07%
PBT 35,055 33,043 27,332 15,546 13,211 1,953 78.10%
Tax -8,547 -7,896 -6,789 -3,398 -2,940 -373 87.01%
NP 26,508 25,147 20,543 12,148 10,271 1,580 75.71%
-
NP to SH 25,676 23,802 17,910 12,070 10,271 1,580 74.59%
-
Tax Rate 24.38% 23.90% 24.84% 21.86% 22.25% 19.10% -
Total Cost 171,587 159,859 125,553 68,850 63,997 8,579 81.99%
-
Net Worth 137,223 110,257 90,480 70,629 59,127 8,057 76.24%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 3,600 2,948 - 1,598 - -
Div Payout % - 15.13% 16.46% - 15.56% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 137,223 110,257 90,480 70,629 59,127 8,057 76.24%
NOSH 119,324 119,845 119,052 112,110 79,901 12,788 56.27%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 13.38% 13.59% 14.06% 15.00% 13.83% 15.55% -
ROE 18.71% 21.59% 19.79% 17.09% 17.37% 19.61% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 166.01 154.37 122.72 72.25 92.95 79.44 15.87%
EPS 21.52 19.86 15.04 10.77 12.85 12.35 11.73%
DPS 0.00 3.00 2.48 0.00 2.00 0.00 -
NAPS 1.15 0.92 0.76 0.63 0.74 0.63 12.78%
Adjusted Per Share Value based on latest NOSH - 112,110
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 78.25 73.08 57.71 31.99 29.34 4.01 81.10%
EPS 10.14 9.40 7.07 4.77 4.06 0.62 74.82%
DPS 0.00 1.42 1.16 0.00 0.63 0.00 -
NAPS 0.542 0.4355 0.3574 0.279 0.2336 0.0318 76.27%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 1.13 0.61 0.88 0.66 0.64 0.00 -
P/RPS 0.68 0.40 0.72 0.91 0.69 0.00 -
P/EPS 5.25 3.07 5.85 6.13 4.98 0.00 -
EY 19.04 32.56 17.10 16.31 20.09 0.00 -
DY 0.00 4.92 2.81 0.00 3.13 0.00 -
P/NAPS 0.98 0.66 1.16 1.05 0.86 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/10 26/02/09 25/02/08 15/02/07 20/02/06 - -
Price 1.19 0.64 0.75 0.66 0.79 0.00 -
P/RPS 0.72 0.41 0.61 0.91 0.85 0.00 -
P/EPS 5.53 3.22 4.99 6.13 6.15 0.00 -
EY 18.08 31.03 20.06 16.31 16.27 0.00 -
DY 0.00 4.69 3.30 0.00 2.53 0.00 -
P/NAPS 1.03 0.70 0.99 1.05 1.07 0.00 -

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