Highlights

[SUCCESS] QoQ Quarter Result on 2008-06-30 [#2]

Stock [SUCCESS]: SUCCESS TRANSFORMER CORP BHD
Announcement Date 18-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     29.07%    YoY -     31.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 45,456 42,091 51,617 48,651 42,647 44,175 36,519 15.70%
  QoQ % 7.99% -18.46% 6.10% 14.08% -3.46% 20.96% -
  Horiz. % 124.47% 115.26% 141.34% 133.22% 116.78% 120.96% 100.00%
PBT 8,099 6,274 9,824 9,268 7,677 7,820 6,546 15.23%
  QoQ % 29.09% -36.14% 6.00% 20.72% -1.83% 19.46% -
  Horiz. % 123.72% 95.84% 150.08% 141.58% 117.28% 119.46% 100.00%
Tax -2,004 -648 -3,005 -2,364 -1,879 -1,555 -1,479 22.43%
  QoQ % -209.26% 78.44% -27.12% -25.81% -20.84% -5.14% -
  Horiz. % 135.50% 43.81% 203.18% 159.84% 127.05% 105.14% 100.00%
NP 6,095 5,626 6,819 6,904 5,798 6,265 5,067 13.09%
  QoQ % 8.34% -17.50% -1.23% 19.08% -7.45% 23.64% -
  Horiz. % 120.29% 111.03% 134.58% 136.25% 114.43% 123.64% 100.00%
NP to SH 6,065 5,429 6,688 6,584 5,101 5,405 4,383 24.15%
  QoQ % 11.71% -18.82% 1.58% 29.07% -5.62% 23.32% -
  Horiz. % 138.38% 123.86% 152.59% 150.22% 116.38% 123.32% 100.00%
Tax Rate 24.74 % 10.33 % 30.59 % 25.51 % 24.48 % 19.88 % 22.59 % 6.24%
  QoQ % 139.50% -66.23% 19.91% 4.21% 23.14% -12.00% -
  Horiz. % 109.52% 45.73% 135.41% 112.93% 108.37% 88.00% 100.00%
Total Cost 39,361 36,465 44,798 41,747 36,849 37,910 31,452 16.11%
  QoQ % 7.94% -18.60% 7.31% 13.29% -2.80% 20.53% -
  Horiz. % 125.15% 115.94% 142.43% 132.73% 117.16% 120.53% 100.00%
Net Worth 117,001 110,257 105,663 98,340 96,018 90,480 85,521 23.21%
  QoQ % 6.12% 4.35% 7.45% 2.42% 6.12% 5.80% -
  Horiz. % 136.81% 128.92% 123.55% 114.99% 112.27% 105.80% 100.00%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 3,581 - - 3,597 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.55% 0.00% 0.00% 100.00% - - -
Div Payout % 59.06 % - % - % 54.64 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.09% 0.00% 0.00% 100.00% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 117,001 110,257 105,663 98,340 96,018 90,480 85,521 23.21%
  QoQ % 6.12% 4.35% 7.45% 2.42% 6.12% 5.80% -
  Horiz. % 136.81% 128.92% 123.55% 114.99% 112.27% 105.80% 100.00%
NOSH 119,389 119,845 120,071 119,927 120,023 119,052 118,780 0.34%
  QoQ % -0.38% -0.19% 0.12% -0.08% 0.82% 0.23% -
  Horiz. % 100.51% 100.90% 101.09% 100.97% 101.05% 100.23% 100.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 13.41 % 13.37 % 13.21 % 14.19 % 13.60 % 14.18 % 13.87 % -2.22%
  QoQ % 0.30% 1.21% -6.91% 4.34% -4.09% 2.24% -
  Horiz. % 96.68% 96.40% 95.24% 102.31% 98.05% 102.24% 100.00%
ROE 5.18 % 4.92 % 6.33 % 6.70 % 5.31 % 5.97 % 5.13 % 0.65%
  QoQ % 5.28% -22.27% -5.52% 26.18% -11.06% 16.37% -
  Horiz. % 100.97% 95.91% 123.39% 130.60% 103.51% 116.37% 100.00%
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 38.07 35.12 42.99 40.57 35.53 37.11 30.74 15.31%
  QoQ % 8.40% -18.31% 5.97% 14.19% -4.26% 20.72% -
  Horiz. % 123.85% 114.25% 139.85% 131.98% 115.58% 120.72% 100.00%
EPS 5.08 4.53 5.57 5.49 4.25 4.54 3.69 23.73%
  QoQ % 12.14% -18.67% 1.46% 29.18% -6.39% 23.04% -
  Horiz. % 137.67% 122.76% 150.95% 148.78% 115.18% 123.04% 100.00%
DPS 3.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% - - -
NAPS 0.9800 0.9200 0.8800 0.8200 0.8000 0.7600 0.7200 22.80%
  QoQ % 6.52% 4.55% 7.32% 2.50% 5.26% 5.56% -
  Horiz. % 136.11% 127.78% 122.22% 113.89% 111.11% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,249
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 36.58 33.88 41.54 39.16 34.32 35.55 29.39 15.69%
  QoQ % 7.97% -18.44% 6.08% 14.10% -3.46% 20.96% -
  Horiz. % 124.46% 115.28% 141.34% 133.24% 116.77% 120.96% 100.00%
EPS 4.88 4.37 5.38 5.30 4.11 4.35 3.53 24.07%
  QoQ % 11.67% -18.77% 1.51% 28.95% -5.52% 23.23% -
  Horiz. % 138.24% 123.80% 152.41% 150.14% 116.43% 123.23% 100.00%
DPS 2.88 0.00 0.00 2.90 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.31% 0.00% 0.00% 100.00% - - -
NAPS 0.9417 0.8874 0.8504 0.7915 0.7728 0.7282 0.6883 23.22%
  QoQ % 6.12% 4.35% 7.44% 2.42% 6.12% 5.80% -
  Horiz. % 136.82% 128.93% 123.55% 114.99% 112.28% 105.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.6700 0.6100 0.8600 0.8500 0.7900 0.8800 0.9500 -
P/RPS 1.76 1.74 2.00 2.10 2.22 2.37 3.09 -31.26%
  QoQ % 1.15% -13.00% -4.76% -5.41% -6.33% -23.30% -
  Horiz. % 56.96% 56.31% 64.72% 67.96% 71.84% 76.70% 100.00%
P/EPS 13.19 13.47 15.44 15.48 18.59 19.38 25.75 -35.95%
  QoQ % -2.08% -12.76% -0.26% -16.73% -4.08% -24.74% -
  Horiz. % 51.22% 52.31% 59.96% 60.12% 72.19% 75.26% 100.00%
EY 7.58 7.43 6.48 6.46 5.38 5.16 3.88 56.21%
  QoQ % 2.02% 14.66% 0.31% 20.07% 4.26% 32.99% -
  Horiz. % 195.36% 191.49% 167.01% 166.49% 138.66% 132.99% 100.00%
DY 4.48 0.00 0.00 3.53 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.91% 0.00% 0.00% 100.00% - - -
P/NAPS 0.68 0.66 0.98 1.04 0.99 1.16 1.32 -35.71%
  QoQ % 3.03% -32.65% -5.77% 5.05% -14.66% -12.12% -
  Horiz. % 51.52% 50.00% 74.24% 78.79% 75.00% 87.88% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 26/02/09 17/11/08 18/08/08 21/05/08 25/02/08 29/11/07 -
Price 0.7900 0.6400 0.6600 0.8800 1.0000 0.7500 0.8300 -
P/RPS 2.07 1.82 1.54 2.17 2.81 2.02 2.70 -16.22%
  QoQ % 13.74% 18.18% -29.03% -22.78% 39.11% -25.19% -
  Horiz. % 76.67% 67.41% 57.04% 80.37% 104.07% 74.81% 100.00%
P/EPS 15.55 14.13 11.85 16.03 23.53 16.52 22.49 -21.79%
  QoQ % 10.05% 19.24% -26.08% -31.87% 42.43% -26.55% -
  Horiz. % 69.14% 62.83% 52.69% 71.28% 104.62% 73.45% 100.00%
EY 6.43 7.08 8.44 6.24 4.25 6.05 4.45 27.78%
  QoQ % -9.18% -16.11% 35.26% 46.82% -29.75% 35.96% -
  Horiz. % 144.49% 159.10% 189.66% 140.22% 95.51% 135.96% 100.00%
DY 3.80 0.00 0.00 3.41 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.44% 0.00% 0.00% 100.00% - - -
P/NAPS 0.81 0.70 0.75 1.07 1.25 0.99 1.15 -20.82%
  QoQ % 15.71% -6.67% -29.91% -14.40% 26.26% -13.91% -
  Horiz. % 70.43% 60.87% 65.22% 93.04% 108.70% 86.09% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.3650.00 
 KOTRA 1.640.00 
 UCREST 0.3450.00 
 PINEAPP 0.420.00 
 PUC 0.230.00 
 WILLOW 0.9950.00 
 IRIS 0.140.00 
 VS-CQ 0.2450.00 
 PMETAL-CV 0.460.00 
 BTECH 0.290.00 
Partners & Brokers