Highlights

[SUCCESS] YoY Quarter Result on 2013-12-31 [#4]

Stock [SUCCESS]: SUCCESS TRANSFORMER CORP BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -23.74%    YoY -     -5.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 79,089 95,978 89,969 91,564 71,093 76,890 67,144 3.02%
  YoY % -17.60% 6.68% -1.74% 28.79% -7.54% 14.52% -
  Horiz. % 117.79% 142.94% 133.99% 136.37% 105.88% 114.52% 100.00%
PBT -3,163 13,949 -1,721 10,751 9,983 8,193 10,169 -
  YoY % -122.68% 910.52% -116.01% 7.69% 21.85% -19.43% -
  Horiz. % -31.10% 137.17% -16.92% 105.72% 98.17% 80.57% 100.00%
Tax -2,788 -4,754 -654 -3,650 -2,498 -1,554 -2,495 2.04%
  YoY % 41.35% -626.91% 82.08% -46.12% -60.75% 37.72% -
  Horiz. % 111.74% 190.54% 26.21% 146.29% 100.12% 62.28% 100.00%
NP -5,951 9,195 -2,375 7,101 7,485 6,639 7,674 -
  YoY % -164.72% 487.16% -133.45% -5.13% 12.74% -13.49% -
  Horiz. % -77.55% 119.82% -30.95% 92.53% 97.54% 86.51% 100.00%
NP to SH -381 8,896 208 6,513 6,897 5,897 6,649 -
  YoY % -104.28% 4,176.92% -96.81% -5.57% 16.96% -11.31% -
  Horiz. % -5.73% 133.79% 3.13% 97.95% 103.73% 88.69% 100.00%
Tax Rate - % 34.08 % - % 33.95 % 25.02 % 18.97 % 24.54 % -
  YoY % 0.00% 0.00% 0.00% 35.69% 31.89% -22.70% -
  Horiz. % 0.00% 138.88% 0.00% 138.35% 101.96% 77.30% 100.00%
Total Cost 85,040 86,783 92,344 84,463 63,608 70,251 59,470 6.72%
  YoY % -2.01% -6.02% 9.33% 32.79% -9.46% 18.13% -
  Horiz. % 143.00% 145.93% 155.28% 142.03% 106.96% 118.13% 100.00%
Net Worth 264,390 262,941 238,044 218,642 114,721 167,670 115,726 16.20%
  YoY % 0.55% 10.46% 8.87% 90.58% -31.58% 44.89% -
  Horiz. % 228.46% 227.21% 205.70% 188.93% 99.13% 144.89% 100.00%
Dividend
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 264,390 262,941 238,044 218,642 114,721 167,670 115,726 16.20%
  YoY % 0.55% 10.46% 8.87% 90.58% -31.58% 44.89% -
  Horiz. % 228.46% 227.21% 205.70% 188.93% 99.13% 144.89% 100.00%
NOSH 115,454 115,833 115,555 115,683 114,721 114,061 115,726 -0.04%
  YoY % -0.33% 0.24% -0.11% 0.84% 0.58% -1.44% -
  Horiz. % 99.77% 100.09% 99.85% 99.96% 99.13% 98.56% 100.00%
Ratio Analysis
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -7.52 % 9.58 % -2.64 % 7.76 % 10.53 % 8.63 % 11.43 % -
  YoY % -178.50% 462.88% -134.02% -26.31% 22.02% -24.50% -
  Horiz. % -65.79% 83.81% -23.10% 67.89% 92.13% 75.50% 100.00%
ROE -0.14 % 3.38 % 0.09 % 2.98 % 6.01 % 3.52 % 5.75 % -
  YoY % -104.14% 3,655.56% -96.98% -50.42% 70.74% -38.78% -
  Horiz. % -2.43% 58.78% 1.57% 51.83% 104.52% 61.22% 100.00%
Per Share
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 68.50 82.86 77.86 79.15 61.97 67.41 58.02 3.06%
  YoY % -17.33% 6.42% -1.63% 27.72% -8.07% 16.18% -
  Horiz. % 118.06% 142.81% 134.20% 136.42% 106.81% 116.18% 100.00%
EPS -0.33 7.68 0.18 5.63 6.02 5.17 5.74 -
  YoY % -104.30% 4,166.67% -96.80% -6.48% 16.44% -9.93% -
  Horiz. % -5.75% 133.80% 3.14% 98.08% 104.88% 90.07% 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 2.2900 2.2700 2.0600 1.8900 1.0000 1.4700 1.0000 16.25%
  YoY % 0.88% 10.19% 8.99% 89.00% -31.97% 47.00% -
  Horiz. % 229.00% 227.00% 206.00% 189.00% 100.00% 147.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 122,693
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 64.46 78.23 73.33 74.63 57.94 62.67 54.72 3.02%
  YoY % -17.60% 6.68% -1.74% 28.81% -7.55% 14.53% -
  Horiz. % 117.80% 142.96% 134.01% 136.39% 105.88% 114.53% 100.00%
EPS -0.31 7.25 0.17 5.31 5.62 4.81 5.42 -
  YoY % -104.28% 4,164.71% -96.80% -5.52% 16.84% -11.25% -
  Horiz. % -5.72% 133.76% 3.14% 97.97% 103.69% 88.75% 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 2.1549 2.1431 1.9401 1.7820 0.9350 1.3666 0.9432 16.20%
  YoY % 0.55% 10.46% 8.87% 90.59% -31.58% 44.89% -
  Horiz. % 228.47% 227.22% 205.69% 188.93% 99.13% 144.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.2600 2.2900 1.6900 1.4000 1.0100 0.8700 1.0900 -
P/RPS 3.30 2.76 2.17 1.77 1.63 1.29 1.88 10.77%
  YoY % 19.57% 27.19% 22.60% 8.59% 26.36% -31.38% -
  Horiz. % 175.53% 146.81% 115.43% 94.15% 86.70% 68.62% 100.00%
P/EPS -684.85 29.82 938.89 24.87 16.80 16.83 18.97 -
  YoY % -2,396.61% -96.82% 3,675.19% 48.04% -0.18% -11.28% -
  Horiz. % -3,610.17% 157.20% 4,949.34% 131.10% 88.56% 88.72% 100.00%
EY -0.15 3.35 0.11 4.02 5.95 5.94 5.27 -
  YoY % -104.48% 2,945.45% -97.26% -32.44% 0.17% 12.71% -
  Horiz. % -2.85% 63.57% 2.09% 76.28% 112.90% 112.71% 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 0.99 1.01 0.82 0.74 1.01 0.59 1.09 -1.73%
  YoY % -1.98% 23.17% 10.81% -26.73% 71.19% -45.87% -
  Horiz. % 90.83% 92.66% 75.23% 67.89% 92.66% 54.13% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 26/08/16 01/03/16 27/02/15 25/02/14 25/02/13 23/02/12 21/02/11 -
Price 2.1600 2.2800 1.8200 1.4000 1.0000 0.9500 1.0200 -
P/RPS 3.15 2.75 2.34 1.77 1.61 1.41 1.76 11.16%
  YoY % 14.55% 17.52% 32.20% 9.94% 14.18% -19.89% -
  Horiz. % 178.98% 156.25% 132.95% 100.57% 91.48% 80.11% 100.00%
P/EPS -654.55 29.69 1,011.11 24.87 16.63 18.38 17.75 -
  YoY % -2,304.61% -97.06% 3,965.58% 49.55% -9.52% 3.55% -
  Horiz. % -3,687.61% 167.27% 5,696.39% 140.11% 93.69% 103.55% 100.00%
EY -0.15 3.37 0.10 4.02 6.01 5.44 5.63 -
  YoY % -104.45% 3,270.00% -97.51% -33.11% 10.48% -3.37% -
  Horiz. % -2.66% 59.86% 1.78% 71.40% 106.75% 96.63% 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 0.94 1.00 0.88 0.74 1.00 0.65 1.02 -1.47%
  YoY % -6.00% 13.64% 18.92% -26.00% 53.85% -36.27% -
  Horiz. % 92.16% 98.04% 86.27% 72.55% 98.04% 63.73% 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