Highlights

[SUCCESS] QoQ Quarter Result on 2016-03-31 [#3]

Stock [SUCCESS]: SUCCESS TRANSFORMER CORP BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     -9.18%    YoY -     185.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 110,353 101,971 79,089 96,333 95,978 105,225 93,477 11.64%
  QoQ % 8.22% 28.93% -17.90% 0.37% -8.79% 12.57% -
  Horiz. % 118.05% 109.09% 84.61% 103.06% 102.68% 112.57% 100.00%
PBT 25,248 19,287 -3,163 11,624 13,949 6,381 15,753 36.76%
  QoQ % 30.91% 709.77% -127.21% -16.67% 118.60% -59.49% -
  Horiz. % 160.27% 122.43% -20.08% 73.79% 88.55% 40.51% 100.00%
Tax -6,206 -4,968 -2,788 -2,604 -4,754 -6,144 -3,105 58.34%
  QoQ % -24.92% -78.19% -7.07% 45.23% 22.62% -97.87% -
  Horiz. % 199.87% 160.00% 89.79% 83.86% 153.11% 197.87% 100.00%
NP 19,042 14,319 -5,951 9,020 9,195 237 12,648 31.20%
  QoQ % 32.98% 340.62% -165.98% -1.90% 3,779.75% -98.13% -
  Horiz. % 150.55% 113.21% -47.05% 71.32% 72.70% 1.87% 100.00%
NP to SH 14,825 12,883 -381 8,079 8,896 3,481 11,815 16.25%
  QoQ % 15.07% 3,481.36% -104.72% -9.18% 155.56% -70.54% -
  Horiz. % 125.48% 109.04% -3.22% 68.38% 75.29% 29.46% 100.00%
Tax Rate 24.58 % 25.76 % - % 22.40 % 34.08 % 96.29 % 19.71 % 15.78%
  QoQ % -4.58% 0.00% 0.00% -34.27% -64.61% 388.53% -
  Horiz. % 124.71% 130.70% 0.00% 113.65% 172.91% 488.53% 100.00%
Total Cost 91,311 87,652 85,040 87,313 86,783 104,988 80,829 8.43%
  QoQ % 4.17% 3.07% -2.60% 0.61% -17.34% 29.89% -
  Horiz. % 112.97% 108.44% 105.21% 108.02% 107.37% 129.89% 100.00%
Net Worth 290,551 275,081 264,390 269,685 262,941 254,113 251,185 10.14%
  QoQ % 5.62% 4.04% -1.96% 2.56% 3.47% 1.17% -
  Horiz. % 115.67% 109.51% 105.26% 107.37% 104.68% 101.17% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 5,719 - - - - - 4,651 14.70%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.96% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 38.58 % - % - % - % - % - % 39.37 % -1.34%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.99% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 290,551 275,081 264,390 269,685 262,941 254,113 251,185 10.14%
  QoQ % 5.62% 4.04% -1.96% 2.56% 3.47% 1.17% -
  Horiz. % 115.67% 109.51% 105.26% 107.37% 104.68% 101.17% 100.00%
NOSH 114,390 114,617 115,454 115,744 115,833 116,033 116,289 -1.09%
  QoQ % -0.20% -0.73% -0.25% -0.08% -0.17% -0.22% -
  Horiz. % 98.37% 98.56% 99.28% 99.53% 99.61% 99.78% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 17.26 % 14.04 % -7.52 % 9.36 % 9.58 % 0.23 % 13.53 % 17.54%
  QoQ % 22.93% 286.70% -180.34% -2.30% 4,065.22% -98.30% -
  Horiz. % 127.57% 103.77% -55.58% 69.18% 70.81% 1.70% 100.00%
ROE 5.10 % 4.68 % -0.14 % 3.00 % 3.38 % 1.37 % 4.70 % 5.57%
  QoQ % 8.97% 3,442.86% -104.67% -11.24% 146.72% -70.85% -
  Horiz. % 108.51% 99.57% -2.98% 63.83% 71.91% 29.15% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 96.47 88.97 68.50 83.23 82.86 90.69 80.38 12.87%
  QoQ % 8.43% 29.88% -17.70% 0.45% -8.63% 12.83% -
  Horiz. % 120.02% 110.69% 85.22% 103.55% 103.09% 112.83% 100.00%
EPS 12.96 11.24 -0.33 6.98 7.68 3.00 10.16 17.53%
  QoQ % 15.30% 3,506.06% -104.73% -9.11% 156.00% -70.47% -
  Horiz. % 127.56% 110.63% -3.25% 68.70% 75.59% 29.53% 100.00%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 4.00 15.96%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.5400 2.4000 2.2900 2.3300 2.2700 2.1900 2.1600 11.35%
  QoQ % 5.83% 4.80% -1.72% 2.64% 3.65% 1.39% -
  Horiz. % 117.59% 111.11% 106.02% 107.87% 105.09% 101.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 122,693
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 89.94 83.11 64.46 78.51 78.23 85.76 76.19 11.64%
  QoQ % 8.22% 28.93% -17.90% 0.36% -8.78% 12.56% -
  Horiz. % 118.05% 109.08% 84.60% 103.05% 102.68% 112.56% 100.00%
EPS 12.08 10.50 -0.31 6.58 7.25 2.84 9.63 16.23%
  QoQ % 15.05% 3,487.10% -104.71% -9.24% 155.28% -70.51% -
  Horiz. % 125.44% 109.03% -3.22% 68.33% 75.29% 29.49% 100.00%
DPS 4.66 0.00 0.00 0.00 0.00 0.00 3.79 14.70%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.96% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.3681 2.2420 2.1549 2.1980 2.1431 2.0711 2.0472 10.15%
  QoQ % 5.62% 4.04% -1.96% 2.56% 3.48% 1.17% -
  Horiz. % 115.68% 109.52% 105.26% 107.37% 104.68% 101.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.0200 1.8000 2.2600 2.3000 2.2900 1.3300 1.3800 -
P/RPS 2.09 2.02 3.30 2.76 2.76 1.47 1.72 13.80%
  QoQ % 3.47% -38.79% 19.57% 0.00% 87.76% -14.53% -
  Horiz. % 121.51% 117.44% 191.86% 160.47% 160.47% 85.47% 100.00%
P/EPS 15.59 16.01 -684.85 32.95 29.82 44.33 13.58 9.59%
  QoQ % -2.62% 102.34% -2,178.45% 10.50% -32.73% 226.44% -
  Horiz. % 114.80% 117.89% -5,043.08% 242.64% 219.59% 326.44% 100.00%
EY 6.42 6.24 -0.15 3.03 3.35 2.26 7.36 -8.67%
  QoQ % 2.88% 4,260.00% -104.95% -9.55% 48.23% -69.29% -
  Horiz. % 87.23% 84.78% -2.04% 41.17% 45.52% 30.71% 100.00%
DY 2.48 0.00 0.00 0.00 0.00 0.00 2.90 -9.86%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.52% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.80 0.75 0.99 0.99 1.01 0.61 0.64 15.96%
  QoQ % 6.67% -24.24% 0.00% -1.98% 65.57% -4.69% -
  Horiz. % 125.00% 117.19% 154.69% 154.69% 157.81% 95.31% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 28/11/16 26/08/16 27/05/16 01/03/16 30/11/15 27/08/15 -
Price 2.8900 1.9700 2.1600 2.1900 2.2800 1.9100 1.3800 -
P/RPS 3.00 2.21 3.15 2.63 2.75 2.11 1.72 44.65%
  QoQ % 35.75% -29.84% 19.77% -4.36% 30.33% 22.67% -
  Horiz. % 174.42% 128.49% 183.14% 152.91% 159.88% 122.67% 100.00%
P/EPS 22.30 17.53 -654.55 31.38 29.69 63.67 13.58 38.98%
  QoQ % 27.21% 102.68% -2,185.88% 5.69% -53.37% 368.85% -
  Horiz. % 164.21% 129.09% -4,819.96% 231.08% 218.63% 468.85% 100.00%
EY 4.48 5.71 -0.15 3.19 3.37 1.57 7.36 -28.07%
  QoQ % -21.54% 3,906.67% -104.70% -5.34% 114.65% -78.67% -
  Horiz. % 60.87% 77.58% -2.04% 43.34% 45.79% 21.33% 100.00%
DY 1.73 0.00 0.00 0.00 0.00 0.00 2.90 -29.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.66% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.14 0.82 0.94 0.94 1.00 0.87 0.64 46.69%
  QoQ % 39.02% -12.77% 0.00% -6.00% 14.94% 35.94% -
  Horiz. % 178.12% 128.12% 146.88% 146.88% 156.25% 135.94% 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