Highlights

[SUCCESS] YoY Quarter Result on 2016-03-31 [#3]

Stock [SUCCESS]: SUCCESS TRANSFORMER CORP BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     -9.18%    YoY -     185.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 76,159 91,352 96,333 91,860 82,911 80,000 63,865 2.74%
  YoY % -16.63% -5.17% 4.87% 10.79% 3.64% 25.26% -
  Horiz. % 119.25% 143.04% 150.84% 143.83% 129.82% 125.26% 100.00%
PBT 1,208 12,828 11,624 12,774 12,858 11,873 9,616 -27.31%
  YoY % -90.58% 10.36% -9.00% -0.65% 8.30% 23.47% -
  Horiz. % 12.56% 133.40% 120.88% 132.84% 133.71% 123.47% 100.00%
Tax -1,051 -2,784 -2,604 -4,081 -3,368 -2,329 -2,431 -12.10%
  YoY % 62.25% -6.91% 36.19% -21.17% -44.61% 4.20% -
  Horiz. % 43.23% 114.52% 107.12% 167.87% 138.54% 95.80% 100.00%
NP 157 10,044 9,020 8,693 9,490 9,544 7,185 -44.45%
  YoY % -98.44% 11.35% 3.76% -8.40% -0.57% 32.83% -
  Horiz. % 2.19% 139.79% 125.54% 120.99% 132.08% 132.83% 100.00%
NP to SH 1,059 8,943 8,079 7,528 8,540 8,466 6,725 -24.74%
  YoY % -88.16% 10.69% 7.32% -11.85% 0.87% 25.89% -
  Horiz. % 15.75% 132.98% 120.13% 111.94% 126.99% 125.89% 100.00%
Tax Rate 87.00 % 21.70 % 22.40 % 31.95 % 26.19 % 19.62 % 25.28 % 20.93%
  YoY % 300.92% -3.12% -29.89% 21.99% 33.49% -22.39% -
  Horiz. % 344.15% 85.84% 88.61% 126.38% 103.60% 77.61% 100.00%
Total Cost 76,002 81,308 87,313 83,167 73,421 70,456 56,680 4.61%
  YoY % -6.53% -6.88% 4.99% 13.27% 4.21% 24.30% -
  Horiz. % 134.09% 143.45% 154.05% 146.73% 129.54% 124.30% 100.00%
Net Worth 351,800 298,615 269,685 240,429 211,191 183,544 161,309 12.74%
  YoY % 17.81% 10.73% 12.17% 13.84% 15.06% 13.78% -
  Horiz. % 218.09% 185.12% 167.19% 149.05% 130.92% 113.78% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 3,639 - - - 3,462 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.12% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 343.66 % - % - % - % 40.54 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 847.71% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 351,800 298,615 269,685 240,429 211,191 183,544 161,309 12.74%
  YoY % 17.81% 10.73% 12.17% 13.84% 15.06% 13.78% -
  Horiz. % 218.09% 185.12% 167.19% 149.05% 130.92% 113.78% 100.00%
NOSH 242,621 114,852 115,744 116,713 115,405 114,715 113,597 12.37%
  YoY % 111.25% -0.77% -0.83% 1.13% 0.60% 0.98% -
  Horiz. % 213.58% 101.10% 101.89% 102.74% 101.59% 100.98% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 0.21 % 10.99 % 9.36 % 9.46 % 11.45 % 11.93 % 11.25 % -45.78%
  YoY % -98.09% 17.41% -1.06% -17.38% -4.02% 6.04% -
  Horiz. % 1.87% 97.69% 83.20% 84.09% 101.78% 106.04% 100.00%
ROE 0.30 % 2.99 % 3.00 % 3.13 % 4.04 % 4.61 % 4.17 % -33.28%
  YoY % -89.97% -0.33% -4.15% -22.52% -12.36% 10.55% -
  Horiz. % 7.19% 71.70% 71.94% 75.06% 96.88% 110.55% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 31.39 79.54 83.23 78.71 71.84 69.74 56.22 -8.57%
  YoY % -60.54% -4.43% 5.74% 9.56% 3.01% 24.05% -
  Horiz. % 55.83% 141.48% 148.04% 140.00% 127.78% 124.05% 100.00%
EPS 0.44 7.79 6.98 6.45 7.40 7.38 5.92 -32.94%
  YoY % -94.35% 11.60% 8.22% -12.84% 0.27% 24.66% -
  Horiz. % 7.43% 131.59% 117.91% 108.95% 125.00% 124.66% 100.00%
DPS 1.50 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. % 50.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4500 2.6000 2.3300 2.0600 1.8300 1.6000 1.4200 0.32%
  YoY % -44.23% 11.59% 13.11% 12.57% 14.38% 12.68% -
  Horiz. % 102.11% 183.10% 164.08% 145.07% 128.87% 112.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,681
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 31.64 37.96 40.03 38.17 34.45 33.24 26.54 2.74%
  YoY % -16.65% -5.17% 4.87% 10.80% 3.64% 25.24% -
  Horiz. % 119.22% 143.03% 150.83% 143.82% 129.80% 125.24% 100.00%
EPS 0.44 3.72 3.36 3.13 3.55 3.52 2.79 -24.72%
  YoY % -88.17% 10.71% 7.35% -11.83% 0.85% 26.16% -
  Horiz. % 15.77% 133.33% 120.43% 112.19% 127.24% 126.16% 100.00%
DPS 1.51 0.00 0.00 0.00 1.44 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.86% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4617 1.2407 1.1205 0.9990 0.8775 0.7626 0.6702 12.74%
  YoY % 17.81% 10.73% 12.16% 13.85% 15.07% 13.79% -
  Horiz. % 218.10% 185.12% 167.19% 149.06% 130.93% 113.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/03/18 31/03/17 31/03/16 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.8600 3.0500 2.3000 1.9200 1.1900 1.0300 0.9000 -
P/RPS 2.74 3.83 2.76 2.44 1.66 1.48 1.60 8.62%
  YoY % -28.46% 38.77% 13.11% 46.99% 12.16% -7.50% -
  Horiz. % 171.25% 239.38% 172.50% 152.50% 103.75% 92.50% 100.00%
P/EPS 197.03 39.17 32.95 29.77 16.08 13.96 15.20 48.28%
  YoY % 403.01% 18.88% 10.68% 85.14% 15.19% -8.16% -
  Horiz. % 1,296.25% 257.70% 216.78% 195.86% 105.79% 91.84% 100.00%
EY 0.51 2.55 3.03 3.36 6.22 7.17 6.58 -32.51%
  YoY % -80.00% -15.84% -9.82% -45.98% -13.25% 8.97% -
  Horiz. % 7.75% 38.75% 46.05% 51.06% 94.53% 108.97% 100.00%
DY 1.74 0.00 0.00 0.00 2.52 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 69.05% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.59 1.17 0.99 0.93 0.65 0.64 0.63 -1.00%
  YoY % -49.57% 18.18% 6.45% 43.08% 1.56% 1.59% -
  Horiz. % 93.65% 185.71% 157.14% 147.62% 103.17% 101.59% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/05/18 29/05/17 27/05/16 27/11/14 25/11/13 26/11/12 21/11/11 -
Price 1.0000 4.0000 2.1900 1.8400 1.2200 1.0400 0.8700 -
P/RPS 3.19 5.03 2.63 2.34 1.70 1.49 1.55 11.74%
  YoY % -36.58% 91.25% 12.39% 37.65% 14.09% -3.87% -
  Horiz. % 205.81% 324.52% 169.68% 150.97% 109.68% 96.13% 100.00%
P/EPS 229.10 51.37 31.38 28.53 16.49 14.09 14.70 52.54%
  YoY % 345.98% 63.70% 9.99% 73.01% 17.03% -4.15% -
  Horiz. % 1,558.50% 349.46% 213.47% 194.08% 112.18% 95.85% 100.00%
EY 0.44 1.95 3.19 3.51 6.07 7.10 6.80 -34.36%
  YoY % -77.44% -38.87% -9.12% -42.17% -14.51% 4.41% -
  Horiz. % 6.47% 28.68% 46.91% 51.62% 89.26% 104.41% 100.00%
DY 1.50 0.00 0.00 0.00 2.46 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.98% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.69 1.54 0.94 0.89 0.67 0.65 0.61 1.91%
  YoY % -55.19% 63.83% 5.62% 32.84% 3.08% 6.56% -
  Horiz. % 113.11% 252.46% 154.10% 145.90% 109.84% 106.56% 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.
 


 

1907 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.4250.00 
 KOTRA 1.800.00 
 UCREST 0.360.00 
 PINEAPP 0.380.00 
 PUC 0.1850.00 
 WILLOW 0.5350.00 
 ARMADA-C39 0.0550.00 
 IRIS 0.150.00 
 UEMS-C60 0.030.00 
 BTECH 0.270.00 
Partners & Brokers