Highlights

[SUCCESS] YoY Quarter Result on 2011-06-30 [#2]

Stock [SUCCESS]: SUCCESS TRANSFORMER CORP BHD
Announcement Date 22-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     28.69%    YoY -     -1.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 102,457 83,164 80,071 61,684 48,527 51,938 48,651 13.21%
  YoY % 23.20% 3.86% 29.81% 27.11% -6.57% 6.76% -
  Horiz. % 210.60% 170.94% 164.58% 126.79% 99.75% 106.76% 100.00%
PBT 14,351 12,375 10,504 9,705 9,607 9,431 9,268 7.56%
  YoY % 15.97% 17.81% 8.23% 1.02% 1.87% 1.76% -
  Horiz. % 154.84% 133.52% 113.34% 104.72% 103.66% 101.76% 100.00%
Tax -3,680 -3,400 -2,939 -2,330 -2,165 -2,327 -2,364 7.65%
  YoY % -8.24% -15.69% -26.14% -7.62% 6.96% 1.57% -
  Horiz. % 155.67% 143.82% 124.32% 98.56% 91.58% 98.43% 100.00%
NP 10,671 8,975 7,565 7,375 7,442 7,104 6,904 7.52%
  YoY % 18.90% 18.64% 2.58% -0.90% 4.76% 2.90% -
  Horiz. % 154.56% 130.00% 109.57% 106.82% 107.79% 102.90% 100.00%
NP to SH 9,231 7,670 6,615 6,751 6,868 6,837 6,584 5.79%
  YoY % 20.35% 15.95% -2.01% -1.70% 0.45% 3.84% -
  Horiz. % 140.20% 116.49% 100.47% 102.54% 104.31% 103.84% 100.00%
Tax Rate 25.64 % 27.47 % 27.98 % 24.01 % 22.54 % 24.67 % 25.51 % 0.08%
  YoY % -6.66% -1.82% 16.53% 6.52% -8.63% -3.29% -
  Horiz. % 100.51% 107.68% 109.68% 94.12% 88.36% 96.71% 100.00%
Total Cost 91,786 74,189 72,506 54,309 41,085 44,834 41,747 14.02%
  YoY % 23.72% 2.32% 33.51% 32.19% -8.36% 7.39% -
  Horiz. % 219.86% 177.71% 173.68% 130.09% 98.41% 107.39% 100.00%
Net Worth 232,233 203,232 175,710 154,663 138,783 120,512 98,340 15.39%
  YoY % 14.27% 15.66% 13.61% 11.44% 15.16% 22.55% -
  Horiz. % 236.15% 206.66% 178.68% 157.27% 141.13% 122.55% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - 3,445 1,128 - - 3,597 -
  YoY % 0.00% 0.00% 205.18% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 95.76% 31.38% 0.00% 0.00% 100.00%
Div Payout % - % - % 52.08 % 16.72 % - % - % 54.64 % -
  YoY % 0.00% 0.00% 211.48% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 95.31% 30.60% 0.00% 0.00% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 232,233 203,232 175,710 154,663 138,783 120,512 98,340 15.39%
  YoY % 14.27% 15.66% 13.61% 11.44% 15.16% 22.55% -
  Horiz. % 236.15% 206.66% 178.68% 157.27% 141.13% 122.55% 100.00%
NOSH 116,700 114,820 114,843 112,892 118,618 119,319 119,927 -0.45%
  YoY % 1.64% -0.02% 1.73% -4.83% -0.59% -0.51% -
  Horiz. % 97.31% 95.74% 95.76% 94.13% 98.91% 99.49% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 10.42 % 10.79 % 9.45 % 11.96 % 15.34 % 13.68 % 14.19 % -5.01%
  YoY % -3.43% 14.18% -20.99% -22.03% 12.13% -3.59% -
  Horiz. % 73.43% 76.04% 66.60% 84.28% 108.10% 96.41% 100.00%
ROE 3.97 % 3.77 % 3.76 % 4.36 % 4.95 % 5.67 % 6.70 % -8.35%
  YoY % 5.31% 0.27% -13.76% -11.92% -12.70% -15.37% -
  Horiz. % 59.25% 56.27% 56.12% 65.07% 73.88% 84.63% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 87.79 72.43 69.72 54.64 40.91 43.53 40.57 13.72%
  YoY % 21.21% 3.89% 27.60% 33.56% -6.02% 7.30% -
  Horiz. % 216.39% 178.53% 171.85% 134.68% 100.84% 107.30% 100.00%
EPS 7.91 6.68 5.76 5.98 5.79 5.73 5.49 6.27%
  YoY % 18.41% 15.97% -3.68% 3.28% 1.05% 4.37% -
  Horiz. % 144.08% 121.68% 104.92% 108.93% 105.46% 104.37% 100.00%
DPS 0.00 0.00 3.00 1.00 0.00 0.00 3.00 -
  YoY % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 33.33% 0.00% 0.00% 100.00%
NAPS 1.9900 1.7700 1.5300 1.3700 1.1700 1.0100 0.8200 15.92%
  YoY % 12.43% 15.69% 11.68% 17.09% 15.84% 23.17% -
  Horiz. % 242.68% 215.85% 186.59% 167.07% 142.68% 123.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,249
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 82.46 66.93 64.44 49.65 39.06 41.80 39.16 13.21%
  YoY % 23.20% 3.86% 29.79% 27.11% -6.56% 6.74% -
  Horiz. % 210.57% 170.91% 164.56% 126.79% 99.74% 106.74% 100.00%
EPS 7.43 6.17 5.32 5.43 5.53 5.50 5.30 5.79%
  YoY % 20.42% 15.98% -2.03% -1.81% 0.55% 3.77% -
  Horiz. % 140.19% 116.42% 100.38% 102.45% 104.34% 103.77% 100.00%
DPS 0.00 0.00 2.77 0.91 0.00 0.00 2.90 -
  YoY % 0.00% 0.00% 204.40% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 95.52% 31.38% 0.00% 0.00% 100.00%
NAPS 1.8691 1.6357 1.4142 1.2448 1.1170 0.9699 0.7915 15.39%
  YoY % 14.27% 15.66% 13.61% 11.44% 15.17% 22.54% -
  Horiz. % 236.15% 206.66% 178.67% 157.27% 141.12% 122.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.6000 1.1100 0.9400 1.0400 1.1500 0.8600 0.8500 -
P/RPS 1.82 1.53 1.35 1.90 2.81 1.98 2.10 -2.36%
  YoY % 18.95% 13.33% -28.95% -32.38% 41.92% -5.71% -
  Horiz. % 86.67% 72.86% 64.29% 90.48% 133.81% 94.29% 100.00%
P/EPS 20.23 16.62 16.32 17.39 19.86 15.01 15.48 4.56%
  YoY % 21.72% 1.84% -6.15% -12.44% 32.31% -3.04% -
  Horiz. % 130.68% 107.36% 105.43% 112.34% 128.29% 96.96% 100.00%
EY 4.94 6.02 6.13 5.75 5.03 6.66 6.46 -4.37%
  YoY % -17.94% -1.79% 6.61% 14.31% -24.47% 3.10% -
  Horiz. % 76.47% 93.19% 94.89% 89.01% 77.86% 103.10% 100.00%
DY 0.00 0.00 3.19 0.96 0.00 0.00 3.53 -
  YoY % 0.00% 0.00% 232.29% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 90.37% 27.20% 0.00% 0.00% 100.00%
P/NAPS 0.80 0.63 0.61 0.76 0.98 0.85 1.04 -4.28%
  YoY % 26.98% 3.28% -19.74% -22.45% 15.29% -18.27% -
  Horiz. % 76.92% 60.58% 58.65% 73.08% 94.23% 81.73% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 26/08/13 27/08/12 22/08/11 23/08/10 24/08/09 18/08/08 -
Price 1.7500 1.1400 1.0800 0.9850 1.1800 1.0500 0.8800 -
P/RPS 1.99 1.57 1.55 1.80 2.88 2.41 2.17 -1.43%
  YoY % 26.75% 1.29% -13.89% -37.50% 19.50% 11.06% -
  Horiz. % 91.71% 72.35% 71.43% 82.95% 132.72% 111.06% 100.00%
P/EPS 22.12 17.07 18.75 16.47 20.38 18.32 16.03 5.51%
  YoY % 29.58% -8.96% 13.84% -19.19% 11.24% 14.29% -
  Horiz. % 137.99% 106.49% 116.97% 102.74% 127.14% 114.29% 100.00%
EY 4.52 5.86 5.33 6.07 4.91 5.46 6.24 -5.23%
  YoY % -22.87% 9.94% -12.19% 23.63% -10.07% -12.50% -
  Horiz. % 72.44% 93.91% 85.42% 97.28% 78.69% 87.50% 100.00%
DY 0.00 0.00 2.78 1.02 0.00 0.00 3.41 -
  YoY % 0.00% 0.00% 172.55% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 81.52% 29.91% 0.00% 0.00% 100.00%
P/NAPS 0.88 0.64 0.71 0.72 1.01 1.04 1.07 -3.20%
  YoY % 37.50% -9.86% -1.39% -28.71% -2.88% -2.80% -
  Horiz. % 82.24% 59.81% 66.36% 67.29% 94.39% 97.20% 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