Highlights

[SUCCESS] QoQ Quarter Result on 2009-09-30 [#3]

Stock [SUCCESS]: SUCCESS TRANSFORMER CORP BHD
Announcement Date 23-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -8.35%    YoY -     -6.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 48,527 39,367 52,805 47,896 51,938 45,456 42,091 9.98%
  QoQ % 23.27% -25.45% 10.25% -7.78% 14.26% 7.99% -
  Horiz. % 115.29% 93.53% 125.45% 113.79% 123.39% 107.99% 100.00%
PBT 9,607 7,191 8,815 8,710 9,431 8,099 6,274 32.95%
  QoQ % 33.60% -18.42% 1.21% -7.65% 16.45% 29.09% -
  Horiz. % 153.12% 114.62% 140.50% 138.83% 150.32% 129.09% 100.00%
Tax -2,165 -1,941 -1,989 -2,227 -2,327 -2,004 -648 123.98%
  QoQ % -11.54% 2.41% 10.69% 4.30% -16.12% -209.26% -
  Horiz. % 334.10% 299.54% 306.94% 343.67% 359.10% 309.26% 100.00%
NP 7,442 5,250 6,826 6,483 7,104 6,095 5,626 20.56%
  QoQ % 41.75% -23.09% 5.29% -8.74% 16.55% 8.34% -
  Horiz. % 132.28% 93.32% 121.33% 115.23% 126.27% 108.34% 100.00%
NP to SH 6,868 5,201 6,508 6,266 6,837 6,065 5,429 17.02%
  QoQ % 32.05% -20.08% 3.86% -8.35% 12.73% 11.71% -
  Horiz. % 126.51% 95.80% 119.87% 115.42% 125.93% 111.71% 100.00%
Tax Rate 22.54 % 26.99 % 22.56 % 25.57 % 24.67 % 24.74 % 10.33 % 68.47%
  QoQ % -16.49% 19.64% -11.77% 3.65% -0.28% 139.50% -
  Horiz. % 218.20% 261.28% 218.39% 247.53% 238.82% 239.50% 100.00%
Total Cost 41,085 34,117 45,979 41,413 44,834 39,361 36,465 8.30%
  QoQ % 20.42% -25.80% 11.03% -7.63% 13.90% 7.94% -
  Horiz. % 112.67% 93.56% 126.09% 113.57% 122.95% 107.94% 100.00%
Net Worth 138,783 137,497 137,223 126,513 120,512 117,001 110,257 16.63%
  QoQ % 0.94% 0.20% 8.47% 4.98% 3.00% 6.12% -
  Horiz. % 125.87% 124.71% 124.46% 114.74% 109.30% 106.12% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - 3,581 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 59.06 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 138,783 137,497 137,223 126,513 120,512 117,001 110,257 16.63%
  QoQ % 0.94% 0.20% 8.47% 4.98% 3.00% 6.12% -
  Horiz. % 125.87% 124.71% 124.46% 114.74% 109.30% 106.12% 100.00%
NOSH 118,618 119,563 119,324 119,352 119,319 119,389 119,845 -0.69%
  QoQ % -0.79% 0.20% -0.02% 0.03% -0.06% -0.38% -
  Horiz. % 98.98% 99.76% 99.57% 99.59% 99.56% 99.62% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 15.34 % 13.34 % 12.93 % 13.54 % 13.68 % 13.41 % 13.37 % 9.62%
  QoQ % 14.99% 3.17% -4.51% -1.02% 2.01% 0.30% -
  Horiz. % 114.73% 99.78% 96.71% 101.27% 102.32% 100.30% 100.00%
ROE 4.95 % 3.78 % 4.74 % 4.95 % 5.67 % 5.18 % 4.92 % 0.41%
  QoQ % 30.95% -20.25% -4.24% -12.70% 9.46% 5.28% -
  Horiz. % 100.61% 76.83% 96.34% 100.61% 115.24% 105.28% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 40.91 32.93 44.25 40.13 43.53 38.07 35.12 10.74%
  QoQ % 24.23% -25.58% 10.27% -7.81% 14.34% 8.40% -
  Horiz. % 116.49% 93.76% 126.00% 114.27% 123.95% 108.40% 100.00%
EPS 5.79 4.35 5.45 5.25 5.73 5.08 4.53 17.83%
  QoQ % 33.10% -20.18% 3.81% -8.38% 12.80% 12.14% -
  Horiz. % 127.81% 96.03% 120.31% 115.89% 126.49% 112.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.1700 1.1500 1.1500 1.0600 1.0100 0.9800 0.9200 17.43%
  QoQ % 1.74% 0.00% 8.49% 4.95% 3.06% 6.52% -
  Horiz. % 127.17% 125.00% 125.00% 115.22% 109.78% 106.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 122,693
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 39.55 32.09 43.04 39.04 42.33 37.05 34.31 9.97%
  QoQ % 23.25% -25.44% 10.25% -7.77% 14.25% 7.99% -
  Horiz. % 115.27% 93.53% 125.44% 113.79% 123.38% 107.99% 100.00%
EPS 5.60 4.24 5.30 5.11 5.57 4.94 4.42 17.14%
  QoQ % 32.08% -20.00% 3.72% -8.26% 12.75% 11.76% -
  Horiz. % 126.70% 95.93% 119.91% 115.61% 126.02% 111.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.92 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.1311 1.1207 1.1184 1.0311 0.9822 0.9536 0.8986 16.63%
  QoQ % 0.93% 0.21% 8.47% 4.98% 3.00% 6.12% -
  Horiz. % 125.87% 124.72% 124.46% 114.75% 109.30% 106.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.1500 1.3100 1.1300 1.0100 0.8600 0.6700 0.6100 -
P/RPS 2.81 3.98 2.55 2.52 1.98 1.76 1.74 37.77%
  QoQ % -29.40% 56.08% 1.19% 27.27% 12.50% 1.15% -
  Horiz. % 161.49% 228.74% 146.55% 144.83% 113.79% 101.15% 100.00%
P/EPS 19.86 30.11 20.72 19.24 15.01 13.19 13.47 29.63%
  QoQ % -34.04% 45.32% 7.69% 28.18% 13.80% -2.08% -
  Horiz. % 147.44% 223.53% 153.82% 142.84% 111.43% 97.92% 100.00%
EY 5.03 3.32 4.83 5.20 6.66 7.58 7.43 -22.96%
  QoQ % 51.51% -31.26% -7.12% -21.92% -12.14% 2.02% -
  Horiz. % 67.70% 44.68% 65.01% 69.99% 89.64% 102.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.48 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.98 1.14 0.98 0.95 0.85 0.68 0.66 30.25%
  QoQ % -14.04% 16.33% 3.16% 11.76% 25.00% 3.03% -
  Horiz. % 148.48% 172.73% 148.48% 143.94% 128.79% 103.03% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 24/05/10 24/02/10 23/11/09 24/08/09 25/05/09 26/02/09 -
Price 1.1800 1.0500 1.1900 1.1700 1.0500 0.7900 0.6400 -
P/RPS 2.88 3.19 2.69 2.92 2.41 2.07 1.82 35.91%
  QoQ % -9.72% 18.59% -7.88% 21.16% 16.43% 13.74% -
  Horiz. % 158.24% 175.27% 147.80% 160.44% 132.42% 113.74% 100.00%
P/EPS 20.38 24.14 21.82 22.29 18.32 15.55 14.13 27.74%
  QoQ % -15.58% 10.63% -2.11% 21.67% 17.81% 10.05% -
  Horiz. % 144.23% 170.84% 154.42% 157.75% 129.65% 110.05% 100.00%
EY 4.91 4.14 4.58 4.49 5.46 6.43 7.08 -21.70%
  QoQ % 18.60% -9.61% 2.00% -17.77% -15.09% -9.18% -
  Horiz. % 69.35% 58.47% 64.69% 63.42% 77.12% 90.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.01 0.91 1.03 1.10 1.04 0.81 0.70 27.77%
  QoQ % 10.99% -11.65% -6.36% 5.77% 28.40% 15.71% -
  Horiz. % 144.29% 130.00% 147.14% 157.14% 148.57% 115.71% 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.
 


 

221  301  575  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.165+0.005 
 MNC 0.100.00 
 NETX 0.055-0.005 
 PALETTE 0.395+0.03 
 NEXGRAM 0.040.00 
 APFT 0.025-0.01 
 IFCAMSC 0.425+0.025 
 PTRANS-WA 0.195+0.025 
 ASIABIO 0.20-0.01 
 TIGER 0.05+0.005 
Partners & Brokers