Highlights

[SUCCESS] YoY Quarter Result on 2009-03-31 [#1]

Stock [SUCCESS]: SUCCESS TRANSFORMER CORP BHD
Announcement Date 25-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     11.71%    YoY -     18.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 64,441 52,821 39,367 45,456 42,647 25,764 16,959 24.89%
  YoY % 22.00% 34.18% -13.40% 6.59% 65.53% 51.92% -
  Horiz. % 379.98% 311.46% 232.13% 268.03% 251.47% 151.92% 100.00%
PBT 8,615 7,047 7,191 8,099 7,677 4,244 3,177 18.07%
  YoY % 22.25% -2.00% -11.21% 5.50% 80.89% 33.59% -
  Horiz. % 271.17% 221.81% 226.35% 254.93% 241.64% 133.59% 100.00%
Tax -2,017 -1,726 -1,941 -2,004 -1,879 -866 -841 15.68%
  YoY % -16.86% 11.08% 3.14% -6.65% -116.97% -2.97% -
  Horiz. % 239.83% 205.23% 230.80% 238.29% 223.42% 102.97% 100.00%
NP 6,598 5,321 5,250 6,095 5,798 3,378 2,336 18.87%
  YoY % 24.00% 1.35% -13.86% 5.12% 71.64% 44.61% -
  Horiz. % 282.45% 227.78% 224.74% 260.92% 248.20% 144.61% 100.00%
NP to SH 5,621 5,246 5,201 6,065 5,101 3,121 2,325 15.84%
  YoY % 7.15% 0.87% -14.25% 18.90% 63.44% 34.24% -
  Horiz. % 241.76% 225.63% 223.70% 260.86% 219.40% 134.24% 100.00%
Tax Rate 23.41 % 24.49 % 26.99 % 24.74 % 24.48 % 20.41 % 26.47 % -2.02%
  YoY % -4.41% -9.26% 9.09% 1.06% 19.94% -22.89% -
  Horiz. % 88.44% 92.52% 101.96% 93.46% 92.48% 77.11% 100.00%
Total Cost 57,843 47,500 34,117 39,361 36,849 22,386 14,623 25.73%
  YoY % 21.77% 39.23% -13.32% 6.82% 64.61% 53.09% -
  Horiz. % 395.56% 324.83% 233.31% 269.17% 251.99% 153.09% 100.00%
Net Worth 173,572 148,599 137,497 117,001 96,018 78,895 0 -
  YoY % 16.81% 8.07% 17.52% 21.85% 21.70% 0.00% -
  Horiz. % 220.00% 188.35% 174.28% 148.30% 121.70% 100.00% -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - 3,581 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 59.06 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 173,572 148,599 137,497 117,001 96,018 78,895 0 -
  YoY % 16.81% 8.07% 17.52% 21.85% 21.70% 0.00% -
  Horiz. % 220.00% 188.35% 174.28% 148.30% 121.70% 100.00% -
NOSH 114,948 112,575 119,563 119,389 120,023 116,022 79,896 6.24%
  YoY % 2.11% -5.84% 0.15% -0.53% 3.45% 45.22% -
  Horiz. % 143.87% 140.90% 149.65% 149.43% 150.22% 145.22% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.24 % 10.07 % 13.34 % 13.41 % 13.60 % 13.11 % 13.77 % -4.81%
  YoY % 1.69% -24.51% -0.52% -1.40% 3.74% -4.79% -
  Horiz. % 74.36% 73.13% 96.88% 97.39% 98.77% 95.21% 100.00%
ROE 3.24 % 3.53 % 3.78 % 5.18 % 5.31 % 3.96 % - % -
  YoY % -8.22% -6.61% -27.03% -2.45% 34.09% 0.00% -
  Horiz. % 81.82% 89.14% 95.45% 130.81% 134.09% 100.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 56.06 46.92 32.93 38.07 35.53 22.21 21.23 17.55%
  YoY % 19.48% 42.48% -13.50% 7.15% 59.97% 4.62% -
  Horiz. % 264.06% 221.01% 155.11% 179.32% 167.36% 104.62% 100.00%
EPS 4.89 4.66 4.35 5.08 4.25 2.69 2.08 15.30%
  YoY % 4.94% 7.13% -14.37% 19.53% 57.99% 29.33% -
  Horiz. % 235.10% 224.04% 209.13% 244.23% 204.33% 129.33% 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 1.5100 1.3200 1.1500 0.9800 0.8000 0.6800 0.0000 -
  YoY % 14.39% 14.78% 17.35% 22.50% 17.65% 0.00% -
  Horiz. % 222.06% 194.12% 169.12% 144.12% 117.65% 100.00% -
Adjusted Per Share Value based on latest NOSH - 122,693
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 52.52 43.05 32.09 37.05 34.76 21.00 13.82 24.90%
  YoY % 22.00% 34.15% -13.39% 6.59% 65.52% 51.95% -
  Horiz. % 380.03% 311.51% 232.20% 268.09% 251.52% 151.95% 100.00%
EPS 4.58 4.28 4.24 4.94 4.16 2.54 1.89 15.88%
  YoY % 7.01% 0.94% -14.17% 18.75% 63.78% 34.39% -
  Horiz. % 242.33% 226.46% 224.34% 261.38% 220.11% 134.39% 100.00%
DPS 0.00 0.00 0.00 2.92 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 1.4147 1.2111 1.1207 0.9536 0.7826 0.6430 0.0000 -
  YoY % 16.81% 8.07% 17.52% 21.85% 21.71% 0.00% -
  Horiz. % 220.02% 188.35% 174.29% 148.30% 121.71% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.9200 1.0500 1.3100 0.6700 0.7900 0.6000 0.9400 -
P/RPS 1.64 2.24 3.98 1.76 2.22 2.70 4.43 -15.25%
  YoY % -26.79% -43.72% 126.14% -20.72% -17.78% -39.05% -
  Horiz. % 37.02% 50.56% 89.84% 39.73% 50.11% 60.95% 100.00%
P/EPS 18.81 22.53 30.11 13.19 18.59 22.30 32.30 -8.61%
  YoY % -16.51% -25.17% 128.28% -29.05% -16.64% -30.96% -
  Horiz. % 58.24% 69.75% 93.22% 40.84% 57.55% 69.04% 100.00%
EY 5.32 4.44 3.32 7.58 5.38 4.48 3.10 9.41%
  YoY % 19.82% 33.73% -56.20% 40.89% 20.09% 44.52% -
  Horiz. % 171.61% 143.23% 107.10% 244.52% 173.55% 144.52% 100.00%
DY 0.00 0.00 0.00 4.48 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 0.61 0.80 1.14 0.68 0.99 0.88 0.00 -
  YoY % -23.75% -29.82% 67.65% -31.31% 12.50% 0.00% -
  Horiz. % 69.32% 90.91% 129.55% 77.27% 112.50% 100.00% -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 21/05/12 23/05/11 24/05/10 25/05/09 21/05/08 21/05/07 19/05/06 -
Price 0.9400 1.0400 1.0500 0.7900 1.0000 0.5700 0.8600 -
P/RPS 1.68 2.22 3.19 2.07 2.81 2.57 4.05 -13.63%
  YoY % -24.32% -30.41% 54.11% -26.33% 9.34% -36.54% -
  Horiz. % 41.48% 54.81% 78.77% 51.11% 69.38% 63.46% 100.00%
P/EPS 19.22 22.32 24.14 15.55 23.53 21.19 29.55 -6.91%
  YoY % -13.89% -7.54% 55.24% -33.91% 11.04% -28.29% -
  Horiz. % 65.04% 75.53% 81.69% 52.62% 79.63% 71.71% 100.00%
EY 5.20 4.48 4.14 6.43 4.25 4.72 3.38 7.44%
  YoY % 16.07% 8.21% -35.61% 51.29% -9.96% 39.64% -
  Horiz. % 153.85% 132.54% 122.49% 190.24% 125.74% 139.64% 100.00%
DY 0.00 0.00 0.00 3.80 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 0.62 0.79 0.91 0.81 1.25 0.84 0.00 -
  YoY % -21.52% -13.19% 12.35% -35.20% 48.81% 0.00% -
  Horiz. % 73.81% 94.05% 108.33% 96.43% 148.81% 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