Highlights

[SUCCESS] QoQ Quarter Result on 2013-03-31 [#1]

Stock [SUCCESS]: SUCCESS TRANSFORMER CORP BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -14.27%    YoY -     5.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 91,564 82,911 83,164 65,291 71,093 80,000 80,071 9.33%
  QoQ % 10.44% -0.30% 27.37% -8.16% -11.13% -0.09% -
  Horiz. % 114.35% 103.55% 103.86% 81.54% 88.79% 99.91% 100.00%
PBT 10,751 12,858 12,375 8,511 9,983 11,873 10,504 1.56%
  QoQ % -16.39% 3.90% 45.40% -14.75% -15.92% 13.03% -
  Horiz. % 102.35% 122.41% 117.81% 81.03% 95.04% 113.03% 100.00%
Tax -3,650 -3,368 -3,400 -2,117 -2,498 -2,329 -2,939 15.49%
  QoQ % -8.37% 0.94% -60.60% 15.25% -7.26% 20.76% -
  Horiz. % 124.19% 114.60% 115.69% 72.03% 84.99% 79.24% 100.00%
NP 7,101 9,490 8,975 6,394 7,485 9,544 7,565 -4.12%
  QoQ % -25.17% 5.74% 40.37% -14.58% -21.57% 26.16% -
  Horiz. % 93.87% 125.45% 118.64% 84.52% 98.94% 126.16% 100.00%
NP to SH 6,513 8,540 7,670 5,913 6,897 8,466 6,615 -1.03%
  QoQ % -23.74% 11.34% 29.71% -14.27% -18.53% 27.98% -
  Horiz. % 98.46% 129.10% 115.95% 89.39% 104.26% 127.98% 100.00%
Tax Rate 33.95 % 26.19 % 27.47 % 24.87 % 25.02 % 19.62 % 27.98 % 13.72%
  QoQ % 29.63% -4.66% 10.45% -0.60% 27.52% -29.88% -
  Horiz. % 121.34% 93.60% 98.18% 88.88% 89.42% 70.12% 100.00%
Total Cost 84,463 73,421 74,189 58,897 63,608 70,456 72,506 10.68%
  QoQ % 15.04% -1.04% 25.96% -7.41% -9.72% -2.83% -
  Horiz. % 116.49% 101.26% 102.32% 81.23% 87.73% 97.17% 100.00%
Net Worth 218,642 211,191 203,232 195,973 114,721 183,544 175,710 15.64%
  QoQ % 3.53% 3.92% 3.70% 70.83% -37.50% 4.46% -
  Horiz. % 124.43% 120.19% 115.66% 111.53% 65.29% 104.46% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 3,462 - - - - 3,445 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 77.84% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 218,642 211,191 203,232 195,973 114,721 183,544 175,710 15.64%
  QoQ % 3.53% 3.92% 3.70% 70.83% -37.50% 4.46% -
  Horiz. % 124.43% 120.19% 115.66% 111.53% 65.29% 104.46% 100.00%
NOSH 115,683 115,405 114,820 112,628 114,721 114,715 114,843 0.49%
  QoQ % 0.24% 0.51% 1.95% -1.82% 0.01% -0.11% -
  Horiz. % 100.73% 100.49% 99.98% 98.07% 99.89% 99.89% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.76 % 11.45 % 10.79 % 9.79 % 10.53 % 11.93 % 9.45 % -12.28%
  QoQ % -32.23% 6.12% 10.21% -7.03% -11.74% 26.24% -
  Horiz. % 82.12% 121.16% 114.18% 103.60% 111.43% 126.24% 100.00%
ROE 2.98 % 4.04 % 3.77 % 3.02 % 6.01 % 4.61 % 3.76 % -14.32%
  QoQ % -26.24% 7.16% 24.83% -49.75% 30.37% 22.61% -
  Horiz. % 79.26% 107.45% 100.27% 80.32% 159.84% 122.61% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 79.15 71.84 72.43 57.97 61.97 69.74 69.72 8.80%
  QoQ % 10.18% -0.81% 24.94% -6.45% -11.14% 0.03% -
  Horiz. % 113.53% 103.04% 103.89% 83.15% 88.88% 100.03% 100.00%
EPS 5.63 7.40 6.68 5.25 6.02 7.38 5.76 -1.51%
  QoQ % -23.92% 10.78% 27.24% -12.79% -18.43% 28.12% -
  Horiz. % 97.74% 128.47% 115.97% 91.15% 104.51% 128.12% 100.00%
DPS 0.00 3.00 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% 100.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8900 1.8300 1.7700 1.7400 1.0000 1.6000 1.5300 15.08%
  QoQ % 3.28% 3.39% 1.72% 74.00% -37.50% 4.58% -
  Horiz. % 123.53% 119.61% 115.69% 113.73% 65.36% 104.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 122,693
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 74.63 67.58 67.78 53.21 57.94 65.20 65.26 9.33%
  QoQ % 10.43% -0.30% 27.38% -8.16% -11.13% -0.09% -
  Horiz. % 114.36% 103.56% 103.86% 81.54% 88.78% 99.91% 100.00%
EPS 5.31 6.96 6.25 4.82 5.62 6.90 5.39 -0.99%
  QoQ % -23.71% 11.36% 29.67% -14.23% -18.55% 28.01% -
  Horiz. % 98.52% 129.13% 115.96% 89.42% 104.27% 128.01% 100.00%
DPS 0.00 2.82 0.00 0.00 0.00 0.00 2.81 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.36% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7820 1.7213 1.6564 1.5973 0.9350 1.4960 1.4321 15.64%
  QoQ % 3.53% 3.92% 3.70% 70.83% -37.50% 4.46% -
  Horiz. % 124.43% 120.19% 115.66% 111.54% 65.29% 104.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.4000 1.1900 1.1100 1.0300 1.0100 1.0300 0.9400 -
P/RPS 1.77 1.66 1.53 1.78 1.63 1.48 1.35 19.73%
  QoQ % 6.63% 8.50% -14.04% 9.20% 10.14% 9.63% -
  Horiz. % 131.11% 122.96% 113.33% 131.85% 120.74% 109.63% 100.00%
P/EPS 24.87 16.08 16.62 19.62 16.80 13.96 16.32 32.32%
  QoQ % 54.66% -3.25% -15.29% 16.79% 20.34% -14.46% -
  Horiz. % 152.39% 98.53% 101.84% 120.22% 102.94% 85.54% 100.00%
EY 4.02 6.22 6.02 5.10 5.95 7.17 6.13 -24.46%
  QoQ % -35.37% 3.32% 18.04% -14.29% -17.02% 16.97% -
  Horiz. % 65.58% 101.47% 98.21% 83.20% 97.06% 116.97% 100.00%
DY 0.00 2.52 0.00 0.00 0.00 0.00 3.19 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 79.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.74 0.65 0.63 0.59 1.01 0.64 0.61 13.71%
  QoQ % 13.85% 3.17% 6.78% -41.58% 57.81% 4.92% -
  Horiz. % 121.31% 106.56% 103.28% 96.72% 165.57% 104.92% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 25/11/13 26/08/13 27/05/13 25/02/13 26/11/12 27/08/12 -
Price 1.4000 1.2200 1.1400 1.1600 1.0000 1.0400 1.0800 -
P/RPS 1.77 1.70 1.57 2.00 1.61 1.49 1.55 9.23%
  QoQ % 4.12% 8.28% -21.50% 24.22% 8.05% -3.87% -
  Horiz. % 114.19% 109.68% 101.29% 129.03% 103.87% 96.13% 100.00%
P/EPS 24.87 16.49 17.07 22.10 16.63 14.09 18.75 20.66%
  QoQ % 50.82% -3.40% -22.76% 32.89% 18.03% -24.85% -
  Horiz. % 132.64% 87.95% 91.04% 117.87% 88.69% 75.15% 100.00%
EY 4.02 6.07 5.86 4.53 6.01 7.10 5.33 -17.10%
  QoQ % -33.77% 3.58% 29.36% -24.63% -15.35% 33.21% -
  Horiz. % 75.42% 113.88% 109.94% 84.99% 112.76% 133.21% 100.00%
DY 0.00 2.46 0.00 0.00 0.00 0.00 2.78 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 88.49% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.74 0.67 0.64 0.67 1.00 0.65 0.71 2.79%
  QoQ % 10.45% 4.69% -4.48% -33.00% 53.85% -8.45% -
  Horiz. % 104.23% 94.37% 90.14% 94.37% 140.85% 91.55% 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