Highlights

[SUCCESS] QoQ Quarter Result on 2009-12-31 [#4]

Stock [SUCCESS]: SUCCESS TRANSFORMER CORP BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     3.86%    YoY -     19.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 52,427 48,527 39,367 52,805 47,896 51,938 45,456 9.97%
  QoQ % 8.04% 23.27% -25.45% 10.25% -7.78% 14.26% -
  Horiz. % 115.34% 106.76% 86.60% 116.17% 105.37% 114.26% 100.00%
PBT 7,449 9,607 7,191 8,815 8,710 9,431 8,099 -5.42%
  QoQ % -22.46% 33.60% -18.42% 1.21% -7.65% 16.45% -
  Horiz. % 91.97% 118.62% 88.79% 108.84% 107.54% 116.45% 100.00%
Tax -1,858 -2,165 -1,941 -1,989 -2,227 -2,327 -2,004 -4.91%
  QoQ % 14.18% -11.54% 2.41% 10.69% 4.30% -16.12% -
  Horiz. % 92.71% 108.03% 96.86% 99.25% 111.13% 116.12% 100.00%
NP 5,591 7,442 5,250 6,826 6,483 7,104 6,095 -5.59%
  QoQ % -24.87% 41.75% -23.09% 5.29% -8.74% 16.55% -
  Horiz. % 91.73% 122.10% 86.14% 111.99% 106.37% 116.55% 100.00%
NP to SH 5,286 6,868 5,201 6,508 6,266 6,837 6,065 -8.75%
  QoQ % -23.03% 32.05% -20.08% 3.86% -8.35% 12.73% -
  Horiz. % 87.16% 113.24% 85.75% 107.30% 103.31% 112.73% 100.00%
Tax Rate 24.94 % 22.54 % 26.99 % 22.56 % 25.57 % 24.67 % 24.74 % 0.54%
  QoQ % 10.65% -16.49% 19.64% -11.77% 3.65% -0.28% -
  Horiz. % 100.81% 91.11% 109.09% 91.19% 103.35% 99.72% 100.00%
Total Cost 46,836 41,085 34,117 45,979 41,413 44,834 39,361 12.28%
  QoQ % 14.00% 20.42% -25.80% 11.03% -7.63% 13.90% -
  Horiz. % 118.99% 104.38% 86.68% 116.81% 105.21% 113.90% 100.00%
Net Worth 142,675 138,783 137,497 137,223 126,513 120,512 117,001 14.13%
  QoQ % 2.80% 0.94% 0.20% 8.47% 4.98% 3.00% -
  Horiz. % 121.94% 118.62% 117.52% 117.28% 108.13% 103.00% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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% 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% 0.00% 100.00%
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 142,675 138,783 137,497 137,223 126,513 120,512 117,001 14.13%
  QoQ % 2.80% 0.94% 0.20% 8.47% 4.98% 3.00% -
  Horiz. % 121.94% 118.62% 117.52% 117.28% 108.13% 103.00% 100.00%
NOSH 116,946 118,618 119,563 119,324 119,352 119,319 119,389 -1.37%
  QoQ % -1.41% -0.79% 0.20% -0.02% 0.03% -0.06% -
  Horiz. % 97.95% 99.35% 100.15% 99.95% 99.97% 99.94% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.66 % 15.34 % 13.34 % 12.93 % 13.54 % 13.68 % 13.41 % -14.18%
  QoQ % -30.51% 14.99% 3.17% -4.51% -1.02% 2.01% -
  Horiz. % 79.49% 114.39% 99.48% 96.42% 100.97% 102.01% 100.00%
ROE 3.70 % 4.95 % 3.78 % 4.74 % 4.95 % 5.67 % 5.18 % -20.08%
  QoQ % -25.25% 30.95% -20.25% -4.24% -12.70% 9.46% -
  Horiz. % 71.43% 95.56% 72.97% 91.51% 95.56% 109.46% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 44.83 40.91 32.93 44.25 40.13 43.53 38.07 11.50%
  QoQ % 9.58% 24.23% -25.58% 10.27% -7.81% 14.34% -
  Horiz. % 117.76% 107.46% 86.50% 116.23% 105.41% 114.34% 100.00%
EPS 4.52 5.79 4.35 5.45 5.25 5.73 5.08 -7.48%
  QoQ % -21.93% 33.10% -20.18% 3.81% -8.38% 12.80% -
  Horiz. % 88.98% 113.98% 85.63% 107.28% 103.35% 112.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2200 1.1700 1.1500 1.1500 1.0600 1.0100 0.9800 15.71%
  QoQ % 4.27% 1.74% 0.00% 8.49% 4.95% 3.06% -
  Horiz. % 124.49% 119.39% 117.35% 117.35% 108.16% 103.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,249
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.20 39.06 31.68 42.50 38.55 41.80 36.58 9.99%
  QoQ % 8.04% 23.30% -25.46% 10.25% -7.78% 14.27% -
  Horiz. % 115.36% 106.78% 86.60% 116.18% 105.39% 114.27% 100.00%
EPS 4.25 5.53 4.19 5.24 5.04 5.50 4.88 -8.80%
  QoQ % -23.15% 31.98% -20.04% 3.97% -8.36% 12.70% -
  Horiz. % 87.09% 113.32% 85.86% 107.38% 103.28% 112.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.88 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1483 1.1170 1.1066 1.1044 1.0182 0.9699 0.9417 14.12%
  QoQ % 2.80% 0.94% 0.20% 8.47% 4.98% 2.99% -
  Horiz. % 121.94% 118.62% 117.51% 117.28% 108.12% 102.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.1300 1.1500 1.3100 1.1300 1.0100 0.8600 0.6700 -
P/RPS 2.52 2.81 3.98 2.55 2.52 1.98 1.76 27.01%
  QoQ % -10.32% -29.40% 56.08% 1.19% 27.27% 12.50% -
  Horiz. % 143.18% 159.66% 226.14% 144.89% 143.18% 112.50% 100.00%
P/EPS 25.00 19.86 30.11 20.72 19.24 15.01 13.19 53.10%
  QoQ % 25.88% -34.04% 45.32% 7.69% 28.18% 13.80% -
  Horiz. % 189.54% 150.57% 228.28% 157.09% 145.87% 113.80% 100.00%
EY 4.00 5.03 3.32 4.83 5.20 6.66 7.58 -34.67%
  QoQ % -20.48% 51.51% -31.26% -7.12% -21.92% -12.14% -
  Horiz. % 52.77% 66.36% 43.80% 63.72% 68.60% 87.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.48 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.93 0.98 1.14 0.98 0.95 0.85 0.68 23.19%
  QoQ % -5.10% -14.04% 16.33% 3.16% 11.76% 25.00% -
  Horiz. % 136.76% 144.12% 167.65% 144.12% 139.71% 125.00% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 23/08/10 24/05/10 24/02/10 23/11/09 24/08/09 25/05/09 -
Price 1.1500 1.1800 1.0500 1.1900 1.1700 1.0500 0.7900 -
P/RPS 2.57 2.88 3.19 2.69 2.92 2.41 2.07 15.50%
  QoQ % -10.76% -9.72% 18.59% -7.88% 21.16% 16.43% -
  Horiz. % 124.15% 139.13% 154.11% 129.95% 141.06% 116.43% 100.00%
P/EPS 25.44 20.38 24.14 21.82 22.29 18.32 15.55 38.80%
  QoQ % 24.83% -15.58% 10.63% -2.11% 21.67% 17.81% -
  Horiz. % 163.60% 131.06% 155.24% 140.32% 143.34% 117.81% 100.00%
EY 3.93 4.91 4.14 4.58 4.49 5.46 6.43 -27.96%
  QoQ % -19.96% 18.60% -9.61% 2.00% -17.77% -15.09% -
  Horiz. % 61.12% 76.36% 64.39% 71.23% 69.83% 84.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.80 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.94 1.01 0.91 1.03 1.10 1.04 0.81 10.42%
  QoQ % -6.93% 10.99% -11.65% -6.36% 5.77% 28.40% -
  Horiz. % 116.05% 124.69% 112.35% 127.16% 135.80% 128.40% 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