Highlights

[SUCCESS] QoQ Quarter Result on 2013-12-31 [#4]

Stock [SUCCESS]: SUCCESS TRANSFORMER CORP BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -23.74%    YoY -     -5.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 91,860 102,457 87,180 91,564 82,911 83,164 65,291 25.53%
  QoQ % -10.34% 17.52% -4.79% 10.44% -0.30% 27.37% -
  Horiz. % 140.69% 156.92% 133.53% 140.24% 126.99% 127.37% 100.00%
PBT 12,774 14,351 11,046 10,751 12,858 12,375 8,511 31.06%
  QoQ % -10.99% 29.92% 2.74% -16.39% 3.90% 45.40% -
  Horiz. % 150.09% 168.62% 129.78% 126.32% 151.08% 145.40% 100.00%
Tax -4,081 -3,680 -2,515 -3,650 -3,368 -3,400 -2,117 54.83%
  QoQ % -10.90% -46.32% 31.10% -8.37% 0.94% -60.60% -
  Horiz. % 192.77% 173.83% 118.80% 172.41% 159.09% 160.60% 100.00%
NP 8,693 10,671 8,531 7,101 9,490 8,975 6,394 22.70%
  QoQ % -18.54% 25.08% 20.14% -25.17% 5.74% 40.37% -
  Horiz. % 135.96% 166.89% 133.42% 111.06% 148.42% 140.37% 100.00%
NP to SH 7,528 9,231 7,475 6,513 8,540 7,670 5,913 17.45%
  QoQ % -18.45% 23.49% 14.77% -23.74% 11.34% 29.71% -
  Horiz. % 127.31% 156.11% 126.42% 110.15% 144.43% 129.71% 100.00%
Tax Rate 31.95 % 25.64 % 22.77 % 33.95 % 26.19 % 27.47 % 24.87 % 18.16%
  QoQ % 24.61% 12.60% -32.93% 29.63% -4.66% 10.45% -
  Horiz. % 128.47% 103.10% 91.56% 136.51% 105.31% 110.45% 100.00%
Total Cost 83,167 91,786 78,649 84,463 73,421 74,189 58,897 25.84%
  QoQ % -9.39% 16.70% -6.88% 15.04% -1.04% 25.96% -
  Horiz. % 141.21% 155.84% 133.54% 143.41% 124.66% 125.96% 100.00%
Net Worth 240,429 232,233 227,398 218,642 211,191 203,232 195,973 14.59%
  QoQ % 3.53% 2.13% 4.00% 3.53% 3.92% 3.70% -
  Horiz. % 122.68% 118.50% 116.04% 111.57% 107.77% 103.70% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - 3,462 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 40.54 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 240,429 232,233 227,398 218,642 211,191 203,232 195,973 14.59%
  QoQ % 3.53% 2.13% 4.00% 3.53% 3.92% 3.70% -
  Horiz. % 122.68% 118.50% 116.04% 111.57% 107.77% 103.70% 100.00%
NOSH 116,713 116,700 116,614 115,683 115,405 114,820 112,628 2.40%
  QoQ % 0.01% 0.07% 0.80% 0.24% 0.51% 1.95% -
  Horiz. % 103.63% 103.62% 103.54% 102.71% 102.47% 101.95% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.46 % 10.42 % 9.79 % 7.76 % 11.45 % 10.79 % 9.79 % -2.26%
  QoQ % -9.21% 6.44% 26.16% -32.23% 6.12% 10.21% -
  Horiz. % 96.63% 106.44% 100.00% 79.26% 116.96% 110.21% 100.00%
ROE 3.13 % 3.97 % 3.29 % 2.98 % 4.04 % 3.77 % 3.02 % 2.41%
  QoQ % -21.16% 20.67% 10.40% -26.24% 7.16% 24.83% -
  Horiz. % 103.64% 131.46% 108.94% 98.68% 133.77% 124.83% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 78.71 87.79 74.76 79.15 71.84 72.43 57.97 22.59%
  QoQ % -10.34% 17.43% -5.55% 10.18% -0.81% 24.94% -
  Horiz. % 135.78% 151.44% 128.96% 136.54% 123.93% 124.94% 100.00%
EPS 6.45 7.91 6.41 5.63 7.40 6.68 5.25 14.70%
  QoQ % -18.46% 23.40% 13.85% -23.92% 10.78% 27.24% -
  Horiz. % 122.86% 150.67% 122.10% 107.24% 140.95% 127.24% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.0600 1.9900 1.9500 1.8900 1.8300 1.7700 1.7400 11.90%
  QoQ % 3.52% 2.05% 3.17% 3.28% 3.39% 1.72% -
  Horiz. % 118.39% 114.37% 112.07% 108.62% 105.17% 101.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 122,693
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 74.87 83.51 71.05 74.63 67.58 67.78 53.21 25.54%
  QoQ % -10.35% 17.54% -4.80% 10.43% -0.30% 27.38% -
  Horiz. % 140.71% 156.94% 133.53% 140.26% 127.01% 127.38% 100.00%
EPS 6.14 7.52 6.09 5.31 6.96 6.25 4.82 17.49%
  QoQ % -18.35% 23.48% 14.69% -23.71% 11.36% 29.67% -
  Horiz. % 127.39% 156.02% 126.35% 110.17% 144.40% 129.67% 100.00%
DPS 0.00 0.00 0.00 0.00 2.82 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.9596 1.8928 1.8534 1.7820 1.7213 1.6564 1.5973 14.59%
  QoQ % 3.53% 2.13% 4.01% 3.53% 3.92% 3.70% -
  Horiz. % 122.68% 118.50% 116.03% 111.56% 107.76% 103.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.9200 1.6000 1.3900 1.4000 1.1900 1.1100 1.0300 -
P/RPS 2.44 1.82 1.86 1.77 1.66 1.53 1.78 23.38%
  QoQ % 34.07% -2.15% 5.08% 6.63% 8.50% -14.04% -
  Horiz. % 137.08% 102.25% 104.49% 99.44% 93.26% 85.96% 100.00%
P/EPS 29.77 20.23 21.68 24.87 16.08 16.62 19.62 32.01%
  QoQ % 47.16% -6.69% -12.83% 54.66% -3.25% -15.29% -
  Horiz. % 151.73% 103.11% 110.50% 126.76% 81.96% 84.71% 100.00%
EY 3.36 4.94 4.61 4.02 6.22 6.02 5.10 -24.27%
  QoQ % -31.98% 7.16% 14.68% -35.37% 3.32% 18.04% -
  Horiz. % 65.88% 96.86% 90.39% 78.82% 121.96% 118.04% 100.00%
DY 0.00 0.00 0.00 0.00 2.52 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.93 0.80 0.71 0.74 0.65 0.63 0.59 35.40%
  QoQ % 16.25% 12.68% -4.05% 13.85% 3.17% 6.78% -
  Horiz. % 157.63% 135.59% 120.34% 125.42% 110.17% 106.78% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 25/08/14 26/05/14 25/02/14 25/11/13 26/08/13 27/05/13 -
Price 1.8400 1.7500 1.4600 1.4000 1.2200 1.1400 1.1600 -
P/RPS 2.34 1.99 1.95 1.77 1.70 1.57 2.00 11.02%
  QoQ % 17.59% 2.05% 10.17% 4.12% 8.28% -21.50% -
  Horiz. % 117.00% 99.50% 97.50% 88.50% 85.00% 78.50% 100.00%
P/EPS 28.53 22.12 22.78 24.87 16.49 17.07 22.10 18.54%
  QoQ % 28.98% -2.90% -8.40% 50.82% -3.40% -22.76% -
  Horiz. % 129.10% 100.09% 103.08% 112.53% 74.62% 77.24% 100.00%
EY 3.51 4.52 4.39 4.02 6.07 5.86 4.53 -15.63%
  QoQ % -22.35% 2.96% 9.20% -33.77% 3.58% 29.36% -
  Horiz. % 77.48% 99.78% 96.91% 88.74% 134.00% 129.36% 100.00%
DY 0.00 0.00 0.00 0.00 2.46 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.89 0.88 0.75 0.74 0.67 0.64 0.67 20.82%
  QoQ % 1.14% 17.33% 1.35% 10.45% 4.69% -4.48% -
  Horiz. % 132.84% 131.34% 111.94% 110.45% 100.00% 95.52% 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.
 


 

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