Highlights

[SUCCESS] YoY Quarter Result on 2008-09-30 [#3]

Stock [SUCCESS]: SUCCESS TRANSFORMER CORP BHD
Announcement Date 17-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     1.58%    YoY -     52.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 63,865 52,427 47,896 51,617 36,519 20,100 18,276 23.17%
  YoY % 21.82% 9.46% -7.21% 41.34% 81.69% 9.98% -
  Horiz. % 349.45% 286.86% 262.07% 282.43% 199.82% 109.98% 100.00%
PBT 9,616 7,449 8,710 9,824 6,546 3,503 3,350 19.20%
  YoY % 29.09% -14.48% -11.34% 50.08% 86.87% 4.57% -
  Horiz. % 287.04% 222.36% 260.00% 293.25% 195.40% 104.57% 100.00%
Tax -2,431 -1,858 -2,227 -3,005 -1,479 -1,001 -900 18.00%
  YoY % -30.84% 16.57% 25.89% -103.18% -47.75% -11.22% -
  Horiz. % 270.11% 206.44% 247.44% 333.89% 164.33% 111.22% 100.00%
NP 7,185 5,591 6,483 6,819 5,067 2,502 2,450 19.63%
  YoY % 28.51% -13.76% -4.93% 34.58% 102.52% 2.12% -
  Horiz. % 293.27% 228.20% 264.61% 278.33% 206.82% 102.12% 100.00%
NP to SH 6,725 5,286 6,266 6,688 4,383 2,459 2,450 18.32%
  YoY % 27.22% -15.64% -6.31% 52.59% 78.24% 0.37% -
  Horiz. % 274.49% 215.76% 255.76% 272.98% 178.90% 100.37% 100.00%
Tax Rate 25.28 % 24.94 % 25.57 % 30.59 % 22.59 % 28.58 % 26.87 % -1.01%
  YoY % 1.36% -2.46% -16.41% 35.41% -20.96% 6.36% -
  Horiz. % 94.08% 92.82% 95.16% 113.84% 84.07% 106.36% 100.00%
Total Cost 56,680 46,836 41,413 44,798 31,452 17,598 15,826 23.68%
  YoY % 21.02% 13.09% -7.56% 42.43% 78.72% 11.20% -
  Horiz. % 358.14% 295.94% 261.68% 283.07% 198.74% 111.20% 100.00%
Net Worth 161,309 142,675 126,513 105,663 85,521 67,282 56,846 18.98%
  YoY % 13.06% 12.77% 19.73% 23.55% 27.11% 18.36% -
  Horiz. % 283.76% 250.98% 222.55% 185.87% 150.44% 118.36% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 161,309 142,675 126,513 105,663 85,521 67,282 56,846 18.98%
  YoY % 13.06% 12.77% 19.73% 23.55% 27.11% 18.36% -
  Horiz. % 283.76% 250.98% 222.55% 185.87% 150.44% 118.36% 100.00%
NOSH 113,597 116,946 119,352 120,071 118,780 80,097 80,065 6.00%
  YoY % -2.86% -2.02% -0.60% 1.09% 48.29% 0.04% -
  Horiz. % 141.88% 146.06% 149.07% 149.97% 148.35% 100.04% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 11.25 % 10.66 % 13.54 % 13.21 % 13.87 % 12.45 % 13.41 % -2.88%
  YoY % 5.53% -21.27% 2.50% -4.76% 11.41% -7.16% -
  Horiz. % 83.89% 79.49% 100.97% 98.51% 103.43% 92.84% 100.00%
ROE 4.17 % 3.70 % 4.95 % 6.33 % 5.13 % 3.65 % 4.31 % -0.55%
  YoY % 12.70% -25.25% -21.80% 23.39% 40.55% -15.31% -
  Horiz. % 96.75% 85.85% 114.85% 146.87% 119.03% 84.69% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 56.22 44.83 40.13 42.99 30.74 25.09 22.83 16.20%
  YoY % 25.41% 11.71% -6.65% 39.85% 22.52% 9.90% -
  Horiz. % 246.25% 196.36% 175.78% 188.30% 134.65% 109.90% 100.00%
EPS 5.92 4.52 5.25 5.57 3.69 3.07 3.06 11.62%
  YoY % 30.97% -13.90% -5.75% 50.95% 20.20% 0.33% -
  Horiz. % 193.46% 147.71% 171.57% 182.03% 120.59% 100.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4200 1.2200 1.0600 0.8800 0.7200 0.8400 0.7100 12.24%
  YoY % 16.39% 15.09% 20.45% 22.22% -14.29% 18.31% -
  Horiz. % 200.00% 171.83% 149.30% 123.94% 101.41% 118.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,249
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 51.40 42.20 38.55 41.54 29.39 16.18 14.71 23.17%
  YoY % 21.80% 9.47% -7.20% 41.34% 81.64% 9.99% -
  Horiz. % 349.42% 286.88% 262.07% 282.39% 199.80% 109.99% 100.00%
EPS 5.41 4.25 5.04 5.38 3.53 1.98 1.97 18.33%
  YoY % 27.29% -15.67% -6.32% 52.41% 78.28% 0.51% -
  Horiz. % 274.62% 215.74% 255.84% 273.10% 179.19% 100.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2983 1.1483 1.0182 0.8504 0.6883 0.5415 0.4575 18.98%
  YoY % 13.06% 12.78% 19.73% 23.55% 27.11% 18.36% -
  Horiz. % 283.78% 250.99% 222.56% 185.88% 150.45% 118.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.9000 1.1300 1.0100 0.8600 0.9500 0.8300 0.7100 -
P/RPS 1.60 2.52 2.52 2.00 3.09 3.31 3.11 -10.48%
  YoY % -36.51% 0.00% 26.00% -35.28% -6.65% 6.43% -
  Horiz. % 51.45% 81.03% 81.03% 64.31% 99.36% 106.43% 100.00%
P/EPS 15.20 25.00 19.24 15.44 25.75 27.04 23.20 -6.80%
  YoY % -39.20% 29.94% 24.61% -40.04% -4.77% 16.55% -
  Horiz. % 65.52% 107.76% 82.93% 66.55% 110.99% 116.55% 100.00%
EY 6.58 4.00 5.20 6.48 3.88 3.70 4.31 7.30%
  YoY % 64.50% -23.08% -19.75% 67.01% 4.86% -14.15% -
  Horiz. % 152.67% 92.81% 120.65% 150.35% 90.02% 85.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.63 0.93 0.95 0.98 1.32 0.99 1.00 -7.41%
  YoY % -32.26% -2.11% -3.06% -25.76% 33.33% -1.00% -
  Horiz. % 63.00% 93.00% 95.00% 98.00% 132.00% 99.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 22/11/10 23/11/09 17/11/08 29/11/07 20/11/06 22/11/05 -
Price 0.8700 1.1500 1.1700 0.6600 0.8300 0.9300 0.6300 -
P/RPS 1.55 2.57 2.92 1.54 2.70 3.71 2.76 -9.16%
  YoY % -39.69% -11.99% 89.61% -42.96% -27.22% 34.42% -
  Horiz. % 56.16% 93.12% 105.80% 55.80% 97.83% 134.42% 100.00%
P/EPS 14.70 25.44 22.29 11.85 22.49 30.29 20.59 -5.46%
  YoY % -42.22% 14.13% 88.10% -47.31% -25.75% 47.11% -
  Horiz. % 71.39% 123.56% 108.26% 57.55% 109.23% 147.11% 100.00%
EY 6.80 3.93 4.49 8.44 4.45 3.30 4.86 5.76%
  YoY % 73.03% -12.47% -46.80% 89.66% 34.85% -32.10% -
  Horiz. % 139.92% 80.86% 92.39% 173.66% 91.56% 67.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.61 0.94 1.10 0.75 1.15 1.11 0.89 -6.10%
  YoY % -35.11% -14.55% 46.67% -34.78% 3.60% 24.72% -
  Horiz. % 68.54% 105.62% 123.60% 84.27% 129.21% 124.72% 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