[SUCCESS] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 4.05%
YoY- 24.51%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 266,880 220,919 192,006 187,815 162,979 89,803 75,147 23.49%
PBT 36,129 34,272 34,147 33,465 30,765 16,613 13,641 17.60%
Tax -8,332 -8,244 -8,484 -8,021 -7,802 -3,423 -3,116 17.79%
NP 27,797 26,028 25,663 25,444 22,963 13,190 10,525 17.55%
-
NP to SH 24,994 24,049 24,812 24,766 19,890 12,866 10,525 15.49%
-
Tax Rate 23.06% 24.05% 24.85% 23.97% 25.36% 20.60% 22.84% -
Total Cost 239,083 194,891 166,343 162,371 140,016 76,613 64,622 24.33%
-
Net Worth 173,572 148,599 137,497 117,001 96,018 78,895 61,520 18.85%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 1,128 4,151 - - 2,948 - 1,598 -5.63%
Div Payout % 4.52% 17.26% - - 14.83% - 15.18% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 173,572 148,599 137,497 117,001 96,018 78,895 61,520 18.85%
NOSH 114,948 112,575 119,563 119,389 120,023 116,022 79,896 6.24%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.42% 11.78% 13.37% 13.55% 14.09% 14.69% 14.01% -
ROE 14.40% 16.18% 18.05% 21.17% 20.71% 16.31% 17.11% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 232.17 196.24 160.59 157.31 135.79 77.40 94.05 16.23%
EPS 21.74 21.36 20.75 20.74 16.57 11.09 13.17 8.70%
DPS 1.00 3.69 0.00 0.00 2.50 0.00 2.00 -10.90%
NAPS 1.51 1.32 1.15 0.98 0.80 0.68 0.77 11.86%
Adjusted Per Share Value based on latest NOSH - 119,389
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 105.42 87.27 75.84 74.19 64.38 35.47 29.68 23.49%
EPS 9.87 9.50 9.80 9.78 7.86 5.08 4.16 15.47%
DPS 0.45 1.64 0.00 0.00 1.16 0.00 0.63 -5.44%
NAPS 0.6856 0.587 0.5431 0.4622 0.3793 0.3116 0.243 18.85%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.92 1.05 1.31 0.67 0.79 0.60 0.94 -
P/RPS 0.40 0.54 0.82 0.43 0.58 0.78 1.00 -14.15%
P/EPS 4.23 4.92 6.31 3.23 4.77 5.41 7.14 -8.34%
EY 23.63 20.35 15.84 30.96 20.98 18.48 14.01 9.09%
DY 1.09 3.51 0.00 0.00 3.16 0.00 2.13 -10.55%
P/NAPS 0.61 0.80 1.14 0.68 0.99 0.88 1.22 -10.90%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 21/05/12 23/05/11 24/05/10 25/05/09 21/05/08 21/05/07 19/05/06 -
Price 0.94 1.04 1.05 0.79 1.00 0.57 0.86 -
P/RPS 0.40 0.53 0.65 0.50 0.74 0.74 0.91 -12.79%
P/EPS 4.32 4.87 5.06 3.81 6.03 5.14 6.53 -6.64%
EY 23.13 20.54 19.76 26.26 16.57 19.45 15.32 7.10%
DY 1.06 3.55 0.00 0.00 2.50 0.00 2.33 -12.29%
P/NAPS 0.62 0.79 0.91 0.81 1.25 0.84 1.12 -9.37%

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