Highlights

[SUCCESS] QoQ Quarter Result on 2010-09-30 [#3]

Stock [SUCCESS]: SUCCESS TRANSFORMER CORP BHD
Announcement Date 22-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -23.03%    YoY -     -15.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 61,684 52,821 67,144 52,427 48,527 39,367 52,805 10.95%
  QoQ % 16.78% -21.33% 28.07% 8.04% 23.27% -25.45% -
  Horiz. % 116.81% 100.03% 127.15% 99.28% 91.90% 74.55% 100.00%
PBT 9,705 7,047 10,169 7,449 9,607 7,191 8,815 6.64%
  QoQ % 37.72% -30.70% 36.51% -22.46% 33.60% -18.42% -
  Horiz. % 110.10% 79.94% 115.36% 84.50% 108.98% 81.58% 100.00%
Tax -2,330 -1,726 -2,495 -1,858 -2,165 -1,941 -1,989 11.16%
  QoQ % -34.99% 30.82% -34.28% 14.18% -11.54% 2.41% -
  Horiz. % 117.14% 86.78% 125.44% 93.41% 108.85% 97.59% 100.00%
NP 7,375 5,321 7,674 5,591 7,442 5,250 6,826 5.31%
  QoQ % 38.60% -30.66% 37.26% -24.87% 41.75% -23.09% -
  Horiz. % 108.04% 77.95% 112.42% 81.91% 109.02% 76.91% 100.00%
NP to SH 6,751 5,246 6,649 5,286 6,868 5,201 6,508 2.48%
  QoQ % 28.69% -21.10% 25.79% -23.03% 32.05% -20.08% -
  Horiz. % 103.73% 80.61% 102.17% 81.22% 105.53% 79.92% 100.00%
Tax Rate 24.01 % 24.49 % 24.54 % 24.94 % 22.54 % 26.99 % 22.56 % 4.25%
  QoQ % -1.96% -0.20% -1.60% 10.65% -16.49% 19.64% -
  Horiz. % 106.43% 108.55% 108.78% 110.55% 99.91% 119.64% 100.00%
Total Cost 54,309 47,500 59,470 46,836 41,085 34,117 45,979 11.77%
  QoQ % 14.33% -20.13% 26.97% 14.00% 20.42% -25.80% -
  Horiz. % 118.12% 103.31% 129.34% 101.86% 89.36% 74.20% 100.00%
Net Worth 154,663 148,599 115,726 142,675 138,783 137,497 137,223 8.33%
  QoQ % 4.08% 28.41% -18.89% 2.80% 0.94% 0.20% -
  Horiz. % 112.71% 108.29% 84.33% 103.97% 101.14% 100.20% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 1,128 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 16.72 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 154,663 148,599 115,726 142,675 138,783 137,497 137,223 8.33%
  QoQ % 4.08% 28.41% -18.89% 2.80% 0.94% 0.20% -
  Horiz. % 112.71% 108.29% 84.33% 103.97% 101.14% 100.20% 100.00%
NOSH 112,892 112,575 115,726 116,946 118,618 119,563 119,324 -3.64%
  QoQ % 0.28% -2.72% -1.04% -1.41% -0.79% 0.20% -
  Horiz. % 94.61% 94.34% 96.98% 98.01% 99.41% 100.20% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.96 % 10.07 % 11.43 % 10.66 % 15.34 % 13.34 % 12.93 % -5.08%
  QoQ % 18.77% -11.90% 7.22% -30.51% 14.99% 3.17% -
  Horiz. % 92.50% 77.88% 88.40% 82.44% 118.64% 103.17% 100.00%
ROE 4.36 % 3.53 % 5.75 % 3.70 % 4.95 % 3.78 % 4.74 % -5.43%
  QoQ % 23.51% -38.61% 55.41% -25.25% 30.95% -20.25% -
  Horiz. % 91.98% 74.47% 121.31% 78.06% 104.43% 79.75% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 54.64 46.92 58.02 44.83 40.91 32.93 44.25 15.14%
  QoQ % 16.45% -19.13% 29.42% 9.58% 24.23% -25.58% -
  Horiz. % 123.48% 106.03% 131.12% 101.31% 92.45% 74.42% 100.00%
EPS 5.98 4.66 5.74 4.52 5.79 4.35 5.45 6.40%
  QoQ % 28.33% -18.82% 26.99% -21.93% 33.10% -20.18% -
  Horiz. % 109.72% 85.50% 105.32% 82.94% 106.24% 79.82% 100.00%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.3700 1.3200 1.0000 1.2200 1.1700 1.1500 1.1500 12.41%
  QoQ % 3.79% 32.00% -18.03% 4.27% 1.74% 0.00% -
  Horiz. % 119.13% 114.78% 86.96% 106.09% 101.74% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 122,693
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 50.27 43.05 54.72 42.73 39.55 32.09 43.04 10.94%
  QoQ % 16.77% -21.33% 28.06% 8.04% 23.25% -25.44% -
  Horiz. % 116.80% 100.02% 127.14% 99.28% 91.89% 74.56% 100.00%
EPS 5.50 4.28 5.42 4.31 5.60 4.24 5.30 2.51%
  QoQ % 28.50% -21.03% 25.75% -23.04% 32.08% -20.00% -
  Horiz. % 103.77% 80.75% 102.26% 81.32% 105.66% 80.00% 100.00%
DPS 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.2606 1.2111 0.9432 1.1629 1.1311 1.1207 1.1184 8.33%
  QoQ % 4.09% 28.40% -18.89% 2.81% 0.93% 0.21% -
  Horiz. % 112.71% 108.29% 84.33% 103.98% 101.14% 100.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.0400 1.0500 1.0900 1.1300 1.1500 1.3100 1.1300 -
P/RPS 1.90 2.24 1.88 2.52 2.81 3.98 2.55 -17.86%
  QoQ % -15.18% 19.15% -25.40% -10.32% -29.40% 56.08% -
  Horiz. % 74.51% 87.84% 73.73% 98.82% 110.20% 156.08% 100.00%
P/EPS 17.39 22.53 18.97 25.00 19.86 30.11 20.72 -11.05%
  QoQ % -22.81% 18.77% -24.12% 25.88% -34.04% 45.32% -
  Horiz. % 83.93% 108.74% 91.55% 120.66% 95.85% 145.32% 100.00%
EY 5.75 4.44 5.27 4.00 5.03 3.32 4.83 12.36%
  QoQ % 29.50% -15.75% 31.75% -20.48% 51.51% -31.26% -
  Horiz. % 119.05% 91.93% 109.11% 82.82% 104.14% 68.74% 100.00%
DY 0.96 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.76 0.80 1.09 0.93 0.98 1.14 0.98 -15.63%
  QoQ % -5.00% -26.61% 17.20% -5.10% -14.04% 16.33% -
  Horiz. % 77.55% 81.63% 111.22% 94.90% 100.00% 116.33% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 23/05/11 21/02/11 22/11/10 23/08/10 24/05/10 24/02/10 -
Price 0.9850 1.0400 1.0200 1.1500 1.1800 1.0500 1.1900 -
P/RPS 1.80 2.22 1.76 2.57 2.88 3.19 2.69 -23.55%
  QoQ % -18.92% 26.14% -31.52% -10.76% -9.72% 18.59% -
  Horiz. % 66.91% 82.53% 65.43% 95.54% 107.06% 118.59% 100.00%
P/EPS 16.47 22.32 17.75 25.44 20.38 24.14 21.82 -17.14%
  QoQ % -26.21% 25.75% -30.23% 24.83% -15.58% 10.63% -
  Horiz. % 75.48% 102.29% 81.35% 116.59% 93.40% 110.63% 100.00%
EY 6.07 4.48 5.63 3.93 4.91 4.14 4.58 20.72%
  QoQ % 35.49% -20.43% 43.26% -19.96% 18.60% -9.61% -
  Horiz. % 132.53% 97.82% 122.93% 85.81% 107.21% 90.39% 100.00%
DY 1.02 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.72 0.79 1.02 0.94 1.01 0.91 1.03 -21.29%
  QoQ % -8.86% -22.55% 8.51% -6.93% 10.99% -11.65% -
  Horiz. % 69.90% 76.70% 99.03% 91.26% 98.06% 88.35% 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.
 


 

345  357  576  566 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PALETTE 0.44+0.075 
 PUC 0.160.00 
 HUBLINE 0.17+0.01 
 KEYASIC 0.325+0.055 
 ASIABIO 0.195-0.015 
 MNC 0.100.00 
 IFCAMSC 0.405+0.005 
 HIBISCS 0.735-0.005 
 NETX 0.055-0.005 
 DBE 0.03+0.005 
Partners & Brokers