Highlights

[SUCCESS] YoY Quarter Result on 2013-03-31 [#1]

Stock [SUCCESS]: SUCCESS TRANSFORMER CORP BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -14.27%    YoY -     5.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 101,971 105,225 87,180 65,291 64,441 52,821 39,367 15.75%
  YoY % -3.09% 20.70% 33.53% 1.32% 22.00% 34.18% -
  Horiz. % 259.03% 267.29% 221.45% 165.85% 163.69% 134.18% 100.00%
PBT 19,287 6,381 11,046 8,511 8,615 7,047 7,191 16.37%
  YoY % 202.26% -42.23% 29.78% -1.21% 22.25% -2.00% -
  Horiz. % 268.21% 88.74% 153.61% 118.36% 119.80% 98.00% 100.00%
Tax -4,968 -6,144 -2,515 -2,117 -2,017 -1,726 -1,941 15.54%
  YoY % 19.14% -144.29% -18.80% -4.96% -16.86% 11.08% -
  Horiz. % 255.95% 316.54% 129.57% 109.07% 103.92% 88.92% 100.00%
NP 14,319 237 8,531 6,394 6,598 5,321 5,250 16.67%
  YoY % 5,941.77% -97.22% 33.42% -3.09% 24.00% 1.35% -
  Horiz. % 272.74% 4.51% 162.50% 121.79% 125.68% 101.35% 100.00%
NP to SH 12,883 3,481 7,475 5,913 5,621 5,246 5,201 14.96%
  YoY % 270.09% -53.43% 26.42% 5.19% 7.15% 0.87% -
  Horiz. % 247.70% 66.93% 143.72% 113.69% 108.08% 100.87% 100.00%
Tax Rate 25.76 % 96.29 % 22.77 % 24.87 % 23.41 % 24.49 % 26.99 % -0.71%
  YoY % -73.25% 322.88% -8.44% 6.24% -4.41% -9.26% -
  Horiz. % 95.44% 356.76% 84.36% 92.15% 86.74% 90.74% 100.00%
Total Cost 87,652 104,988 78,649 58,897 57,843 47,500 34,117 15.61%
  YoY % -16.51% 33.49% 33.54% 1.82% 21.77% 39.23% -
  Horiz. % 256.92% 307.73% 230.53% 172.63% 169.54% 139.23% 100.00%
Net Worth 275,081 254,113 227,398 195,973 173,572 148,599 137,497 11.25%
  YoY % 8.25% 11.75% 16.04% 12.91% 16.81% 8.07% -
  Horiz. % 200.06% 184.81% 165.38% 142.53% 126.24% 108.07% 100.00%
Dividend
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 275,081 254,113 227,398 195,973 173,572 148,599 137,497 11.25%
  YoY % 8.25% 11.75% 16.04% 12.91% 16.81% 8.07% -
  Horiz. % 200.06% 184.81% 165.38% 142.53% 126.24% 108.07% 100.00%
NOSH 114,617 116,033 116,614 112,628 114,948 112,575 119,563 -0.65%
  YoY % -1.22% -0.50% 3.54% -2.02% 2.11% -5.84% -
  Horiz. % 95.86% 97.05% 97.53% 94.20% 96.14% 94.16% 100.00%
Ratio Analysis
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 14.04 % 0.23 % 9.79 % 9.79 % 10.24 % 10.07 % 13.34 % 0.79%
  YoY % 6,004.35% -97.65% 0.00% -4.39% 1.69% -24.51% -
  Horiz. % 105.25% 1.72% 73.39% 73.39% 76.76% 75.49% 100.00%
ROE 4.68 % 1.37 % 3.29 % 3.02 % 3.24 % 3.53 % 3.78 % 3.34%
  YoY % 241.61% -58.36% 8.94% -6.79% -8.22% -6.61% -
  Horiz. % 123.81% 36.24% 87.04% 79.89% 85.71% 93.39% 100.00%
Per Share
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 88.97 90.69 74.76 57.97 56.06 46.92 32.93 16.50%
  YoY % -1.90% 21.31% 28.96% 3.41% 19.48% 42.48% -
  Horiz. % 270.18% 275.40% 227.03% 176.04% 170.24% 142.48% 100.00%
EPS 11.24 3.00 6.41 5.25 4.89 4.66 4.35 15.71%
  YoY % 274.67% -53.20% 22.10% 7.36% 4.94% 7.13% -
  Horiz. % 258.39% 68.97% 147.36% 120.69% 112.41% 107.13% 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 2.4000 2.1900 1.9500 1.7400 1.5100 1.3200 1.1500 11.97%
  YoY % 9.59% 12.31% 12.07% 15.23% 14.39% 14.78% -
  Horiz. % 208.70% 190.43% 169.57% 151.30% 131.30% 114.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,249
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 82.07 84.69 70.17 52.55 51.86 42.51 31.68 15.75%
  YoY % -3.09% 20.69% 33.53% 1.33% 21.99% 34.19% -
  Horiz. % 259.06% 267.33% 221.50% 165.88% 163.70% 134.19% 100.00%
EPS 10.37 2.80 6.02 4.76 4.52 4.22 4.19 14.94%
  YoY % 270.36% -53.49% 26.47% 5.31% 7.11% 0.72% -
  Horiz. % 247.49% 66.83% 143.68% 113.60% 107.88% 100.72% 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 2.2140 2.0452 1.8302 1.5773 1.3970 1.1960 1.1066 11.25%
  YoY % 8.25% 11.75% 16.03% 12.91% 16.81% 8.08% -
  Horiz. % 200.07% 184.82% 165.39% 142.54% 126.24% 108.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.8000 1.3300 1.3900 1.0300 0.9200 1.0500 1.3100 -
P/RPS 2.02 1.47 1.86 1.78 1.64 2.24 3.98 -9.90%
  YoY % 37.41% -20.97% 4.49% 8.54% -26.79% -43.72% -
  Horiz. % 50.75% 36.93% 46.73% 44.72% 41.21% 56.28% 100.00%
P/EPS 16.01 44.33 21.68 19.62 18.81 22.53 30.11 -9.25%
  YoY % -63.88% 104.47% 10.50% 4.31% -16.51% -25.17% -
  Horiz. % 53.17% 147.23% 72.00% 65.16% 62.47% 74.83% 100.00%
EY 6.24 2.26 4.61 5.10 5.32 4.44 3.32 10.18%
  YoY % 176.11% -50.98% -9.61% -4.14% 19.82% 33.73% -
  Horiz. % 187.95% 68.07% 138.86% 153.61% 160.24% 133.73% 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 0.75 0.61 0.71 0.59 0.61 0.80 1.14 -6.23%
  YoY % 22.95% -14.08% 20.34% -3.28% -23.75% -29.82% -
  Horiz. % 65.79% 53.51% 62.28% 51.75% 53.51% 70.18% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 28/11/16 30/11/15 26/05/14 27/05/13 21/05/12 23/05/11 24/05/10 -
Price 1.9700 1.9100 1.4600 1.1600 0.9400 1.0400 1.0500 -
P/RPS 2.21 2.11 1.95 2.00 1.68 2.22 3.19 -5.48%
  YoY % 4.74% 8.21% -2.50% 19.05% -24.32% -30.41% -
  Horiz. % 69.28% 66.14% 61.13% 62.70% 52.66% 69.59% 100.00%
P/EPS 17.53 63.67 22.78 22.10 19.22 22.32 24.14 -4.80%
  YoY % -72.47% 179.50% 3.08% 14.98% -13.89% -7.54% -
  Horiz. % 72.62% 263.75% 94.37% 91.55% 79.62% 92.46% 100.00%
EY 5.71 1.57 4.39 4.53 5.20 4.48 4.14 5.07%
  YoY % 263.69% -64.24% -3.09% -12.88% 16.07% 8.21% -
  Horiz. % 137.92% 37.92% 106.04% 109.42% 125.60% 108.21% 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 0.82 0.87 0.75 0.67 0.62 0.79 0.91 -1.59%
  YoY % -5.75% 16.00% 11.94% 8.06% -21.52% -13.19% -
  Horiz. % 90.11% 95.60% 82.42% 73.63% 68.13% 86.81% 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.
 


 

312  402  515  645 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.0450.00 
 BORNOIL 0.090.00 
 PUC 0.285+0.02 
 SAPNRG 0.79-0.015 
 PUC-WB 0.195+0.025 
 TRIVE 0.050.00 
 HUBLINE 0.10-0.005 
 MALTON-WB 0.285+0.03 
 PUC-WA 0.21+0.025 
 GPACKET 0.525+0.01 
Partners & Brokers