Highlights

[SUCCESS] QoQ Quarter Result on 2012-12-31 [#4]

Stock [SUCCESS]: SUCCESS TRANSFORMER CORP BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -18.53%    YoY -     16.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 82,911 83,164 65,291 71,093 80,000 80,071 64,441 18.28%
  QoQ % -0.30% 27.37% -8.16% -11.13% -0.09% 24.25% -
  Horiz. % 128.66% 129.05% 101.32% 110.32% 124.14% 124.25% 100.00%
PBT 12,858 12,375 8,511 9,983 11,873 10,504 8,615 30.57%
  QoQ % 3.90% 45.40% -14.75% -15.92% 13.03% 21.93% -
  Horiz. % 149.25% 143.64% 98.79% 115.88% 137.82% 121.93% 100.00%
Tax -3,368 -3,400 -2,117 -2,498 -2,329 -2,939 -2,017 40.70%
  QoQ % 0.94% -60.60% 15.25% -7.26% 20.76% -45.71% -
  Horiz. % 166.98% 168.57% 104.96% 123.85% 115.47% 145.71% 100.00%
NP 9,490 8,975 6,394 7,485 9,544 7,565 6,598 27.39%
  QoQ % 5.74% 40.37% -14.58% -21.57% 26.16% 14.66% -
  Horiz. % 143.83% 136.03% 96.91% 113.44% 144.65% 114.66% 100.00%
NP to SH 8,540 7,670 5,913 6,897 8,466 6,615 5,621 32.13%
  QoQ % 11.34% 29.71% -14.27% -18.53% 27.98% 17.68% -
  Horiz. % 151.93% 136.45% 105.19% 122.70% 150.61% 117.68% 100.00%
Tax Rate 26.19 % 27.47 % 24.87 % 25.02 % 19.62 % 27.98 % 23.41 % 7.76%
  QoQ % -4.66% 10.45% -0.60% 27.52% -29.88% 19.52% -
  Horiz. % 111.88% 117.34% 106.24% 106.88% 83.81% 119.52% 100.00%
Total Cost 73,421 74,189 58,897 63,608 70,456 72,506 57,843 17.22%
  QoQ % -1.04% 25.96% -7.41% -9.72% -2.83% 25.35% -
  Horiz. % 126.93% 128.26% 101.82% 109.97% 121.81% 125.35% 100.00%
Net Worth 211,191 203,232 195,973 114,721 183,544 175,710 173,572 13.96%
  QoQ % 3.92% 3.70% 70.83% -37.50% 4.46% 1.23% -
  Horiz. % 121.67% 117.09% 112.91% 66.09% 105.75% 101.23% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,462 - - - - 3,445 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.49% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 40.54 % - % - % - % - % 52.08 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.84% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 211,191 203,232 195,973 114,721 183,544 175,710 173,572 13.96%
  QoQ % 3.92% 3.70% 70.83% -37.50% 4.46% 1.23% -
  Horiz. % 121.67% 117.09% 112.91% 66.09% 105.75% 101.23% 100.00%
NOSH 115,405 114,820 112,628 114,721 114,715 114,843 114,948 0.26%
  QoQ % 0.51% 1.95% -1.82% 0.01% -0.11% -0.09% -
  Horiz. % 100.40% 99.89% 97.98% 99.80% 99.80% 99.91% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.45 % 10.79 % 9.79 % 10.53 % 11.93 % 9.45 % 10.24 % 7.72%
  QoQ % 6.12% 10.21% -7.03% -11.74% 26.24% -7.71% -
  Horiz. % 111.82% 105.37% 95.61% 102.83% 116.50% 92.29% 100.00%
ROE 4.04 % 3.77 % 3.02 % 6.01 % 4.61 % 3.76 % 3.24 % 15.83%
  QoQ % 7.16% 24.83% -49.75% 30.37% 22.61% 16.05% -
  Horiz. % 124.69% 116.36% 93.21% 185.49% 142.28% 116.05% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 71.84 72.43 57.97 61.97 69.74 69.72 56.06 17.96%
  QoQ % -0.81% 24.94% -6.45% -11.14% 0.03% 24.37% -
  Horiz. % 128.15% 129.20% 103.41% 110.54% 124.40% 124.37% 100.00%
EPS 7.40 6.68 5.25 6.02 7.38 5.76 4.89 31.78%
  QoQ % 10.78% 27.24% -12.79% -18.43% 28.12% 17.79% -
  Horiz. % 151.33% 136.61% 107.36% 123.11% 150.92% 117.79% 100.00%
DPS 3.00 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. % 100.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.8300 1.7700 1.7400 1.0000 1.6000 1.5300 1.5100 13.66%
  QoQ % 3.39% 1.72% 74.00% -37.50% 4.58% 1.32% -
  Horiz. % 121.19% 117.22% 115.23% 66.23% 105.96% 101.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 122,693
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 67.58 67.78 53.21 57.94 65.20 65.26 52.52 18.28%
  QoQ % -0.30% 27.38% -8.16% -11.13% -0.09% 24.26% -
  Horiz. % 128.67% 129.06% 101.31% 110.32% 124.14% 124.26% 100.00%
EPS 6.96 6.25 4.82 5.62 6.90 5.39 4.58 32.15%
  QoQ % 11.36% 29.67% -14.23% -18.55% 28.01% 17.69% -
  Horiz. % 151.97% 136.46% 105.24% 122.71% 150.66% 117.69% 100.00%
DPS 2.82 0.00 0.00 0.00 0.00 2.81 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.36% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7213 1.6564 1.5973 0.9350 1.4960 1.4321 1.4147 13.96%
  QoQ % 3.92% 3.70% 70.83% -37.50% 4.46% 1.23% -
  Horiz. % 121.67% 117.08% 112.91% 66.09% 105.75% 101.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.1900 1.1100 1.0300 1.0100 1.0300 0.9400 0.9200 -
P/RPS 1.66 1.53 1.78 1.63 1.48 1.35 1.64 0.81%
  QoQ % 8.50% -14.04% 9.20% 10.14% 9.63% -17.68% -
  Horiz. % 101.22% 93.29% 108.54% 99.39% 90.24% 82.32% 100.00%
P/EPS 16.08 16.62 19.62 16.80 13.96 16.32 18.81 -9.92%
  QoQ % -3.25% -15.29% 16.79% 20.34% -14.46% -13.24% -
  Horiz. % 85.49% 88.36% 104.31% 89.31% 74.22% 86.76% 100.00%
EY 6.22 6.02 5.10 5.95 7.17 6.13 5.32 10.97%
  QoQ % 3.32% 18.04% -14.29% -17.02% 16.97% 15.23% -
  Horiz. % 116.92% 113.16% 95.86% 111.84% 134.77% 115.23% 100.00%
DY 2.52 0.00 0.00 0.00 0.00 3.19 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.65 0.63 0.59 1.01 0.64 0.61 0.61 4.32%
  QoQ % 3.17% 6.78% -41.58% 57.81% 4.92% 0.00% -
  Horiz. % 106.56% 103.28% 96.72% 165.57% 104.92% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 27/05/13 25/02/13 26/11/12 27/08/12 21/05/12 -
Price 1.2200 1.1400 1.1600 1.0000 1.0400 1.0800 0.9400 -
P/RPS 1.70 1.57 2.00 1.61 1.49 1.55 1.68 0.79%
  QoQ % 8.28% -21.50% 24.22% 8.05% -3.87% -7.74% -
  Horiz. % 101.19% 93.45% 119.05% 95.83% 88.69% 92.26% 100.00%
P/EPS 16.49 17.07 22.10 16.63 14.09 18.75 19.22 -9.70%
  QoQ % -3.40% -22.76% 32.89% 18.03% -24.85% -2.45% -
  Horiz. % 85.80% 88.81% 114.98% 86.52% 73.31% 97.55% 100.00%
EY 6.07 5.86 4.53 6.01 7.10 5.33 5.20 10.85%
  QoQ % 3.58% 29.36% -24.63% -15.35% 33.21% 2.50% -
  Horiz. % 116.73% 112.69% 87.12% 115.58% 136.54% 102.50% 100.00%
DY 2.46 0.00 0.00 0.00 0.00 2.78 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.49% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.67 0.64 0.67 1.00 0.65 0.71 0.62 5.30%
  QoQ % 4.69% -4.48% -33.00% 53.85% -8.45% 14.52% -
  Horiz. % 108.06% 103.23% 108.06% 161.29% 104.84% 114.52% 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