Highlights

[SUCCESS] QoQ Quarter Result on 2010-03-31 [#1]

Stock [SUCCESS]: SUCCESS TRANSFORMER CORP BHD
Announcement Date 24-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -20.08%    YoY -     -14.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 67,144 52,427 48,527 39,367 52,805 47,896 51,938 18.62%
  QoQ % 28.07% 8.04% 23.27% -25.45% 10.25% -7.78% -
  Horiz. % 129.28% 100.94% 93.43% 75.80% 101.67% 92.22% 100.00%
PBT 10,169 7,449 9,607 7,191 8,815 8,710 9,431 5.14%
  QoQ % 36.51% -22.46% 33.60% -18.42% 1.21% -7.65% -
  Horiz. % 107.83% 78.98% 101.87% 76.25% 93.47% 92.36% 100.00%
Tax -2,495 -1,858 -2,165 -1,941 -1,989 -2,227 -2,327 4.74%
  QoQ % -34.28% 14.18% -11.54% 2.41% 10.69% 4.30% -
  Horiz. % 107.22% 79.85% 93.04% 83.41% 85.47% 95.70% 100.00%
NP 7,674 5,591 7,442 5,250 6,826 6,483 7,104 5.27%
  QoQ % 37.26% -24.87% 41.75% -23.09% 5.29% -8.74% -
  Horiz. % 108.02% 78.70% 104.76% 73.90% 96.09% 91.26% 100.00%
NP to SH 6,649 5,286 6,868 5,201 6,508 6,266 6,837 -1.84%
  QoQ % 25.79% -23.03% 32.05% -20.08% 3.86% -8.35% -
  Horiz. % 97.25% 77.31% 100.45% 76.07% 95.19% 91.65% 100.00%
Tax Rate 24.54 % 24.94 % 22.54 % 26.99 % 22.56 % 25.57 % 24.67 % -0.35%
  QoQ % -1.60% 10.65% -16.49% 19.64% -11.77% 3.65% -
  Horiz. % 99.47% 101.09% 91.37% 109.40% 91.45% 103.65% 100.00%
Total Cost 59,470 46,836 41,085 34,117 45,979 41,413 44,834 20.66%
  QoQ % 26.97% 14.00% 20.42% -25.80% 11.03% -7.63% -
  Horiz. % 132.64% 104.47% 91.64% 76.10% 102.55% 92.37% 100.00%
Net Worth 115,726 142,675 138,783 137,497 137,223 126,513 120,512 -2.66%
  QoQ % -18.89% 2.80% 0.94% 0.20% 8.47% 4.98% -
  Horiz. % 96.03% 118.39% 115.16% 114.09% 113.87% 104.98% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 115,726 142,675 138,783 137,497 137,223 126,513 120,512 -2.66%
  QoQ % -18.89% 2.80% 0.94% 0.20% 8.47% 4.98% -
  Horiz. % 96.03% 118.39% 115.16% 114.09% 113.87% 104.98% 100.00%
NOSH 115,726 116,946 118,618 119,563 119,324 119,352 119,319 -2.01%
  QoQ % -1.04% -1.41% -0.79% 0.20% -0.02% 0.03% -
  Horiz. % 96.99% 98.01% 99.41% 100.20% 100.00% 100.03% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.43 % 10.66 % 15.34 % 13.34 % 12.93 % 13.54 % 13.68 % -11.26%
  QoQ % 7.22% -30.51% 14.99% 3.17% -4.51% -1.02% -
  Horiz. % 83.55% 77.92% 112.13% 97.51% 94.52% 98.98% 100.00%
ROE 5.75 % 3.70 % 4.95 % 3.78 % 4.74 % 4.95 % 5.67 % 0.94%
  QoQ % 55.41% -25.25% 30.95% -20.25% -4.24% -12.70% -
  Horiz. % 101.41% 65.26% 87.30% 66.67% 83.60% 87.30% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 58.02 44.83 40.91 32.93 44.25 40.13 43.53 21.05%
  QoQ % 29.42% 9.58% 24.23% -25.58% 10.27% -7.81% -
  Horiz. % 133.29% 102.99% 93.98% 75.65% 101.65% 92.19% 100.00%
EPS 5.74 4.52 5.79 4.35 5.45 5.25 5.73 0.12%
  QoQ % 26.99% -21.93% 33.10% -20.18% 3.81% -8.38% -
  Horiz. % 100.17% 78.88% 101.05% 75.92% 95.11% 91.62% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 1.0000 1.2200 1.1700 1.1500 1.1500 1.0600 1.0100 -0.66%
  QoQ % -18.03% 4.27% 1.74% 0.00% 8.49% 4.95% -
  Horiz. % 99.01% 120.79% 115.84% 113.86% 113.86% 104.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,249
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 54.04 42.20 39.06 31.68 42.50 38.55 41.80 18.62%
  QoQ % 28.06% 8.04% 23.30% -25.46% 10.25% -7.78% -
  Horiz. % 129.28% 100.96% 93.44% 75.79% 101.67% 92.22% 100.00%
EPS 5.35 4.25 5.53 4.19 5.24 5.04 5.50 -1.82%
  QoQ % 25.88% -23.15% 31.98% -20.04% 3.97% -8.36% -
  Horiz. % 97.27% 77.27% 100.55% 76.18% 95.27% 91.64% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.9314 1.1483 1.1170 1.1066 1.1044 1.0182 0.9699 -2.66%
  QoQ % -18.89% 2.80% 0.94% 0.20% 8.47% 4.98% -
  Horiz. % 96.03% 118.39% 115.17% 114.09% 113.87% 104.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.0900 1.1300 1.1500 1.3100 1.1300 1.0100 0.8600 -
P/RPS 1.88 2.52 2.81 3.98 2.55 2.52 1.98 -3.39%
  QoQ % -25.40% -10.32% -29.40% 56.08% 1.19% 27.27% -
  Horiz. % 94.95% 127.27% 141.92% 201.01% 128.79% 127.27% 100.00%
P/EPS 18.97 25.00 19.86 30.11 20.72 19.24 15.01 16.84%
  QoQ % -24.12% 25.88% -34.04% 45.32% 7.69% 28.18% -
  Horiz. % 126.38% 166.56% 132.31% 200.60% 138.04% 128.18% 100.00%
EY 5.27 4.00 5.03 3.32 4.83 5.20 6.66 -14.41%
  QoQ % 31.75% -20.48% 51.51% -31.26% -7.12% -21.92% -
  Horiz. % 79.13% 60.06% 75.53% 49.85% 72.52% 78.08% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 1.09 0.93 0.98 1.14 0.98 0.95 0.85 17.98%
  QoQ % 17.20% -5.10% -14.04% 16.33% 3.16% 11.76% -
  Horiz. % 128.24% 109.41% 115.29% 134.12% 115.29% 111.76% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 22/11/10 23/08/10 24/05/10 24/02/10 23/11/09 24/08/09 -
Price 1.0200 1.1500 1.1800 1.0500 1.1900 1.1700 1.0500 -
P/RPS 1.76 2.57 2.88 3.19 2.69 2.92 2.41 -18.86%
  QoQ % -31.52% -10.76% -9.72% 18.59% -7.88% 21.16% -
  Horiz. % 73.03% 106.64% 119.50% 132.37% 111.62% 121.16% 100.00%
P/EPS 17.75 25.44 20.38 24.14 21.82 22.29 18.32 -2.08%
  QoQ % -30.23% 24.83% -15.58% 10.63% -2.11% 21.67% -
  Horiz. % 96.89% 138.86% 111.24% 131.77% 119.10% 121.67% 100.00%
EY 5.63 3.93 4.91 4.14 4.58 4.49 5.46 2.06%
  QoQ % 43.26% -19.96% 18.60% -9.61% 2.00% -17.77% -
  Horiz. % 103.11% 71.98% 89.93% 75.82% 83.88% 82.23% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 1.02 0.94 1.01 0.91 1.03 1.10 1.04 -1.28%
  QoQ % 8.51% -6.93% 10.99% -11.65% -6.36% 5.77% -
  Horiz. % 98.08% 90.38% 97.12% 87.50% 99.04% 105.77% 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.
 


 

392  383  499  584 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.285+0.02 
 TIGER 0.0450.00 
 BORNOIL 0.090.00 
 UMWOG 0.29-0.005 
 SAPNRG 0.785-0.02 
 PUC-WB 0.205+0.035 
 TRIVE 0.045-0.005 
 SIME 2.12+0.02 
 HUBLINE 0.10-0.005 
 MALTON-WB 0.275+0.02 
Partners & Brokers