Highlights

[SUCCESS] YoY Quarter Result on 2014-09-30 [#3]

Stock [SUCCESS]: SUCCESS TRANSFORMER CORP BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -18.45%    YoY -     -11.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 91,352 96,333 91,860 82,911 80,000 63,865 52,427 8.91%
  YoY % -5.17% 4.87% 10.79% 3.64% 25.26% 21.82% -
  Horiz. % 174.25% 183.75% 175.22% 158.15% 152.59% 121.82% 100.00%
PBT 12,828 11,624 12,774 12,858 11,873 9,616 7,449 8.72%
  YoY % 10.36% -9.00% -0.65% 8.30% 23.47% 29.09% -
  Horiz. % 172.21% 156.05% 171.49% 172.61% 159.39% 129.09% 100.00%
Tax -2,784 -2,604 -4,081 -3,368 -2,329 -2,431 -1,858 6.41%
  YoY % -6.91% 36.19% -21.17% -44.61% 4.20% -30.84% -
  Horiz. % 149.84% 140.15% 219.64% 181.27% 125.35% 130.84% 100.00%
NP 10,044 9,020 8,693 9,490 9,544 7,185 5,591 9.42%
  YoY % 11.35% 3.76% -8.40% -0.57% 32.83% 28.51% -
  Horiz. % 179.65% 161.33% 155.48% 169.74% 170.70% 128.51% 100.00%
NP to SH 8,943 8,079 7,528 8,540 8,466 6,725 5,286 8.42%
  YoY % 10.69% 7.32% -11.85% 0.87% 25.89% 27.22% -
  Horiz. % 169.18% 152.84% 142.41% 161.56% 160.16% 127.22% 100.00%
Tax Rate 21.70 % 22.40 % 31.95 % 26.19 % 19.62 % 25.28 % 24.94 % -2.12%
  YoY % -3.12% -29.89% 21.99% 33.49% -22.39% 1.36% -
  Horiz. % 87.01% 89.82% 128.11% 105.01% 78.67% 101.36% 100.00%
Total Cost 81,308 87,313 83,167 73,421 70,456 56,680 46,836 8.85%
  YoY % -6.88% 4.99% 13.27% 4.21% 24.30% 21.02% -
  Horiz. % 173.60% 186.42% 177.57% 156.76% 150.43% 121.02% 100.00%
Net Worth 298,615 269,685 240,429 211,191 183,544 161,309 142,675 12.03%
  YoY % 10.73% 12.17% 13.84% 15.06% 13.78% 13.06% -
  Horiz. % 209.30% 189.02% 168.51% 148.02% 128.65% 113.06% 100.00%
Dividend
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 3,462 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 40.54 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 298,615 269,685 240,429 211,191 183,544 161,309 142,675 12.03%
  YoY % 10.73% 12.17% 13.84% 15.06% 13.78% 13.06% -
  Horiz. % 209.30% 189.02% 168.51% 148.02% 128.65% 113.06% 100.00%
NOSH 114,852 115,744 116,713 115,405 114,715 113,597 116,946 -0.28%
  YoY % -0.77% -0.83% 1.13% 0.60% 0.98% -2.86% -
  Horiz. % 98.21% 98.97% 99.80% 98.68% 98.09% 97.14% 100.00%
Ratio Analysis
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.99 % 9.36 % 9.46 % 11.45 % 11.93 % 11.25 % 10.66 % 0.47%
  YoY % 17.41% -1.06% -17.38% -4.02% 6.04% 5.53% -
  Horiz. % 103.10% 87.80% 88.74% 107.41% 111.91% 105.53% 100.00%
ROE 2.99 % 3.00 % 3.13 % 4.04 % 4.61 % 4.17 % 3.70 % -3.22%
  YoY % -0.33% -4.15% -22.52% -12.36% 10.55% 12.70% -
  Horiz. % 80.81% 81.08% 84.59% 109.19% 124.59% 112.70% 100.00%
Per Share
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 79.54 83.23 78.71 71.84 69.74 56.22 44.83 9.22%
  YoY % -4.43% 5.74% 9.56% 3.01% 24.05% 25.41% -
  Horiz. % 177.43% 185.66% 175.57% 160.25% 155.57% 125.41% 100.00%
EPS 7.79 6.98 6.45 7.40 7.38 5.92 4.52 8.73%
  YoY % 11.60% 8.22% -12.84% 0.27% 24.66% 30.97% -
  Horiz. % 172.35% 154.42% 142.70% 163.72% 163.27% 130.97% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.6000 2.3300 2.0600 1.8300 1.6000 1.4200 1.2200 12.34%
  YoY % 11.59% 13.11% 12.57% 14.38% 12.68% 16.39% -
  Horiz. % 213.11% 190.98% 168.85% 150.00% 131.15% 116.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 122,693
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 74.46 78.51 74.87 67.58 65.20 52.05 42.73 8.91%
  YoY % -5.16% 4.86% 10.79% 3.65% 25.26% 21.81% -
  Horiz. % 174.26% 183.74% 175.22% 158.16% 152.59% 121.81% 100.00%
EPS 7.29 6.58 6.14 6.96 6.90 5.48 4.31 8.42%
  YoY % 10.79% 7.17% -11.78% 0.87% 25.91% 27.15% -
  Horiz. % 169.14% 152.67% 142.46% 161.48% 160.09% 127.15% 100.00%
DPS 0.00 0.00 0.00 2.82 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.4338 2.1980 1.9596 1.7213 1.4960 1.3147 1.1629 12.02%
  YoY % 10.73% 12.17% 13.84% 15.06% 13.79% 13.05% -
  Horiz. % 209.29% 189.01% 168.51% 148.02% 128.64% 113.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 31/03/17 31/03/16 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.0500 2.3000 1.9200 1.1900 1.0300 0.9000 1.1300 -
P/RPS 3.83 2.76 2.44 1.66 1.48 1.60 2.52 6.65%
  YoY % 38.77% 13.11% 46.99% 12.16% -7.50% -36.51% -
  Horiz. % 151.98% 109.52% 96.83% 65.87% 58.73% 63.49% 100.00%
P/EPS 39.17 32.95 29.77 16.08 13.96 15.20 25.00 7.15%
  YoY % 18.88% 10.68% 85.14% 15.19% -8.16% -39.20% -
  Horiz. % 156.68% 131.80% 119.08% 64.32% 55.84% 60.80% 100.00%
EY 2.55 3.03 3.36 6.22 7.17 6.58 4.00 -6.69%
  YoY % -15.84% -9.82% -45.98% -13.25% 8.97% 64.50% -
  Horiz. % 63.75% 75.75% 84.00% 155.50% 179.25% 164.50% 100.00%
DY 0.00 0.00 0.00 2.52 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.17 0.99 0.93 0.65 0.64 0.63 0.93 3.59%
  YoY % 18.18% 6.45% 43.08% 1.56% 1.59% -32.26% -
  Horiz. % 125.81% 106.45% 100.00% 69.89% 68.82% 67.74% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/05/17 27/05/16 27/11/14 25/11/13 26/11/12 21/11/11 22/11/10 -
Price 4.0000 2.1900 1.8400 1.2200 1.0400 0.8700 1.1500 -
P/RPS 5.03 2.63 2.34 1.70 1.49 1.55 2.57 10.88%
  YoY % 91.25% 12.39% 37.65% 14.09% -3.87% -39.69% -
  Horiz. % 195.72% 102.33% 91.05% 66.15% 57.98% 60.31% 100.00%
P/EPS 51.37 31.38 28.53 16.49 14.09 14.70 25.44 11.41%
  YoY % 63.70% 9.99% 73.01% 17.03% -4.15% -42.22% -
  Horiz. % 201.93% 123.35% 112.15% 64.82% 55.39% 57.78% 100.00%
EY 1.95 3.19 3.51 6.07 7.10 6.80 3.93 -10.21%
  YoY % -38.87% -9.12% -42.17% -14.51% 4.41% 73.03% -
  Horiz. % 49.62% 81.17% 89.31% 154.45% 180.66% 173.03% 100.00%
DY 0.00 0.00 0.00 2.46 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.54 0.94 0.89 0.67 0.65 0.61 0.94 7.89%
  YoY % 63.83% 5.62% 32.84% 3.08% 6.56% -35.11% -
  Horiz. % 163.83% 100.00% 94.68% 71.28% 69.15% 64.89% 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