Highlights

[SUCCESS] YoY Quarter Result on 2010-03-31 [#1]

Stock [SUCCESS]: SUCCESS TRANSFORMER CORP BHD
Announcement Date 24-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -20.08%    YoY -     -14.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 65,291 64,441 52,821 39,367 45,456 42,647 25,764 16.75%
  YoY % 1.32% 22.00% 34.18% -13.40% 6.59% 65.53% -
  Horiz. % 253.42% 250.12% 205.02% 152.80% 176.43% 165.53% 100.00%
PBT 8,511 8,615 7,047 7,191 8,099 7,677 4,244 12.28%
  YoY % -1.21% 22.25% -2.00% -11.21% 5.50% 80.89% -
  Horiz. % 200.54% 202.99% 166.05% 169.44% 190.83% 180.89% 100.00%
Tax -2,117 -2,017 -1,726 -1,941 -2,004 -1,879 -866 16.05%
  YoY % -4.96% -16.86% 11.08% 3.14% -6.65% -116.97% -
  Horiz. % 244.46% 232.91% 199.31% 224.13% 231.41% 216.97% 100.00%
NP 6,394 6,598 5,321 5,250 6,095 5,798 3,378 11.21%
  YoY % -3.09% 24.00% 1.35% -13.86% 5.12% 71.64% -
  Horiz. % 189.28% 195.32% 157.52% 155.42% 180.43% 171.64% 100.00%
NP to SH 5,913 5,621 5,246 5,201 6,065 5,101 3,121 11.23%
  YoY % 5.19% 7.15% 0.87% -14.25% 18.90% 63.44% -
  Horiz. % 189.46% 180.10% 168.09% 166.65% 194.33% 163.44% 100.00%
Tax Rate 24.87 % 23.41 % 24.49 % 26.99 % 24.74 % 24.48 % 20.41 % 3.35%
  YoY % 6.24% -4.41% -9.26% 9.09% 1.06% 19.94% -
  Horiz. % 121.85% 114.70% 119.99% 132.24% 121.22% 119.94% 100.00%
Total Cost 58,897 57,843 47,500 34,117 39,361 36,849 22,386 17.48%
  YoY % 1.82% 21.77% 39.23% -13.32% 6.82% 64.61% -
  Horiz. % 263.10% 258.39% 212.19% 152.40% 175.83% 164.61% 100.00%
Net Worth 195,973 173,572 148,599 137,497 117,001 96,018 78,895 16.36%
  YoY % 12.91% 16.81% 8.07% 17.52% 21.85% 21.70% -
  Horiz. % 248.40% 220.00% 188.35% 174.28% 148.30% 121.70% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 3,581 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 195,973 173,572 148,599 137,497 117,001 96,018 78,895 16.36%
  YoY % 12.91% 16.81% 8.07% 17.52% 21.85% 21.70% -
  Horiz. % 248.40% 220.00% 188.35% 174.28% 148.30% 121.70% 100.00%
NOSH 112,628 114,948 112,575 119,563 119,389 120,023 116,022 -0.49%
  YoY % -2.02% 2.11% -5.84% 0.15% -0.53% 3.45% -
  Horiz. % 97.07% 99.07% 97.03% 103.05% 102.90% 103.45% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.79 % 10.24 % 10.07 % 13.34 % 13.41 % 13.60 % 13.11 % -4.75%
  YoY % -4.39% 1.69% -24.51% -0.52% -1.40% 3.74% -
  Horiz. % 74.68% 78.11% 76.81% 101.75% 102.29% 103.74% 100.00%
ROE 3.02 % 3.24 % 3.53 % 3.78 % 5.18 % 5.31 % 3.96 % -4.41%
  YoY % -6.79% -8.22% -6.61% -27.03% -2.45% 34.09% -
  Horiz. % 76.26% 81.82% 89.14% 95.45% 130.81% 134.09% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 57.97 56.06 46.92 32.93 38.07 35.53 22.21 17.32%
  YoY % 3.41% 19.48% 42.48% -13.50% 7.15% 59.97% -
  Horiz. % 261.01% 252.41% 211.26% 148.27% 171.41% 159.97% 100.00%
EPS 5.25 4.89 4.66 4.35 5.08 4.25 2.69 11.78%
  YoY % 7.36% 4.94% 7.13% -14.37% 19.53% 57.99% -
  Horiz. % 195.17% 181.78% 173.23% 161.71% 188.85% 157.99% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7400 1.5100 1.3200 1.1500 0.9800 0.8000 0.6800 16.94%
  YoY % 15.23% 14.39% 14.78% 17.35% 22.50% 17.65% -
  Horiz. % 255.88% 222.06% 194.12% 169.12% 144.12% 117.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,249
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 52.55 51.86 42.51 31.68 36.58 34.32 20.74 16.74%
  YoY % 1.33% 21.99% 34.19% -13.40% 6.59% 65.48% -
  Horiz. % 253.38% 250.05% 204.97% 152.75% 176.37% 165.48% 100.00%
EPS 4.76 4.52 4.22 4.19 4.88 4.11 2.51 11.24%
  YoY % 5.31% 7.11% 0.72% -14.14% 18.73% 63.75% -
  Horiz. % 189.64% 180.08% 168.13% 166.93% 194.42% 163.75% 100.00%
DPS 0.00 0.00 0.00 0.00 2.88 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5773 1.3970 1.1960 1.1066 0.9417 0.7728 0.6350 16.36%
  YoY % 12.91% 16.81% 8.08% 17.51% 21.86% 21.70% -
  Horiz. % 248.39% 220.00% 188.35% 174.27% 148.30% 121.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.0300 0.9200 1.0500 1.3100 0.6700 0.7900 0.6000 -
P/RPS 1.78 1.64 2.24 3.98 1.76 2.22 2.70 -6.70%
  YoY % 8.54% -26.79% -43.72% 126.14% -20.72% -17.78% -
  Horiz. % 65.93% 60.74% 82.96% 147.41% 65.19% 82.22% 100.00%
P/EPS 19.62 18.81 22.53 30.11 13.19 18.59 22.30 -2.11%
  YoY % 4.31% -16.51% -25.17% 128.28% -29.05% -16.64% -
  Horiz. % 87.98% 84.35% 101.03% 135.02% 59.15% 83.36% 100.00%
EY 5.10 5.32 4.44 3.32 7.58 5.38 4.48 2.18%
  YoY % -4.14% 19.82% 33.73% -56.20% 40.89% 20.09% -
  Horiz. % 113.84% 118.75% 99.11% 74.11% 169.20% 120.09% 100.00%
DY 0.00 0.00 0.00 0.00 4.48 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.59 0.61 0.80 1.14 0.68 0.99 0.88 -6.44%
  YoY % -3.28% -23.75% -29.82% 67.65% -31.31% 12.50% -
  Horiz. % 67.05% 69.32% 90.91% 129.55% 77.27% 112.50% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 21/05/12 23/05/11 24/05/10 25/05/09 21/05/08 21/05/07 -
Price 1.1600 0.9400 1.0400 1.0500 0.7900 1.0000 0.5700 -
P/RPS 2.00 1.68 2.22 3.19 2.07 2.81 2.57 -4.09%
  YoY % 19.05% -24.32% -30.41% 54.11% -26.33% 9.34% -
  Horiz. % 77.82% 65.37% 86.38% 124.12% 80.54% 109.34% 100.00%
P/EPS 22.10 19.22 22.32 24.14 15.55 23.53 21.19 0.70%
  YoY % 14.98% -13.89% -7.54% 55.24% -33.91% 11.04% -
  Horiz. % 104.29% 90.70% 105.33% 113.92% 73.38% 111.04% 100.00%
EY 4.53 5.20 4.48 4.14 6.43 4.25 4.72 -0.68%
  YoY % -12.88% 16.07% 8.21% -35.61% 51.29% -9.96% -
  Horiz. % 95.97% 110.17% 94.92% 87.71% 136.23% 90.04% 100.00%
DY 0.00 0.00 0.00 0.00 3.80 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.67 0.62 0.79 0.91 0.81 1.25 0.84 -3.70%
  YoY % 8.06% -21.52% -13.19% 12.35% -35.20% 48.81% -
  Horiz. % 79.76% 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.
 


 

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