Highlights

[SUCCESS] QoQ Quarter Result on 2008-12-31 [#4]

Stock [SUCCESS]: SUCCESS TRANSFORMER CORP BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -18.82%    YoY -     0.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 47,896 51,938 45,456 42,091 51,617 48,651 42,647 8.04%
  QoQ % -7.78% 14.26% 7.99% -18.46% 6.10% 14.08% -
  Horiz. % 112.31% 121.79% 106.59% 98.70% 121.03% 114.08% 100.00%
PBT 8,710 9,431 8,099 6,274 9,824 9,268 7,677 8.77%
  QoQ % -7.65% 16.45% 29.09% -36.14% 6.00% 20.72% -
  Horiz. % 113.46% 122.85% 105.50% 81.72% 127.97% 120.72% 100.00%
Tax -2,227 -2,327 -2,004 -648 -3,005 -2,364 -1,879 11.98%
  QoQ % 4.30% -16.12% -209.26% 78.44% -27.12% -25.81% -
  Horiz. % 118.52% 123.84% 106.65% 34.49% 159.93% 125.81% 100.00%
NP 6,483 7,104 6,095 5,626 6,819 6,904 5,798 7.72%
  QoQ % -8.74% 16.55% 8.34% -17.50% -1.23% 19.08% -
  Horiz. % 111.81% 122.53% 105.12% 97.03% 117.61% 119.08% 100.00%
NP to SH 6,266 6,837 6,065 5,429 6,688 6,584 5,101 14.68%
  QoQ % -8.35% 12.73% 11.71% -18.82% 1.58% 29.07% -
  Horiz. % 122.84% 134.03% 118.90% 106.43% 131.11% 129.07% 100.00%
Tax Rate 25.57 % 24.67 % 24.74 % 10.33 % 30.59 % 25.51 % 24.48 % 2.94%
  QoQ % 3.65% -0.28% 139.50% -66.23% 19.91% 4.21% -
  Horiz. % 104.45% 100.78% 101.06% 42.20% 124.96% 104.21% 100.00%
Total Cost 41,413 44,834 39,361 36,465 44,798 41,747 36,849 8.09%
  QoQ % -7.63% 13.90% 7.94% -18.60% 7.31% 13.29% -
  Horiz. % 112.39% 121.67% 106.82% 98.96% 121.57% 113.29% 100.00%
Net Worth 126,513 120,512 117,001 110,257 105,663 98,340 96,018 20.17%
  QoQ % 4.98% 3.00% 6.12% 4.35% 7.45% 2.42% -
  Horiz. % 131.76% 125.51% 121.85% 114.83% 110.04% 102.42% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 3,581 - - 3,597 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 99.55% 0.00% 0.00% 100.00% -
Div Payout % - % - % 59.06 % - % - % 54.64 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 108.09% 0.00% 0.00% 100.00% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 126,513 120,512 117,001 110,257 105,663 98,340 96,018 20.17%
  QoQ % 4.98% 3.00% 6.12% 4.35% 7.45% 2.42% -
  Horiz. % 131.76% 125.51% 121.85% 114.83% 110.04% 102.42% 100.00%
NOSH 119,352 119,319 119,389 119,845 120,071 119,927 120,023 -0.37%
  QoQ % 0.03% -0.06% -0.38% -0.19% 0.12% -0.08% -
  Horiz. % 99.44% 99.41% 99.47% 99.85% 100.04% 99.92% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.54 % 13.68 % 13.41 % 13.37 % 13.21 % 14.19 % 13.60 % -0.29%
  QoQ % -1.02% 2.01% 0.30% 1.21% -6.91% 4.34% -
  Horiz. % 99.56% 100.59% 98.60% 98.31% 97.13% 104.34% 100.00%
ROE 4.95 % 5.67 % 5.18 % 4.92 % 6.33 % 6.70 % 5.31 % -4.57%
  QoQ % -12.70% 9.46% 5.28% -22.27% -5.52% 26.18% -
  Horiz. % 93.22% 106.78% 97.55% 92.66% 119.21% 126.18% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 40.13 43.53 38.07 35.12 42.99 40.57 35.53 8.45%
  QoQ % -7.81% 14.34% 8.40% -18.31% 5.97% 14.19% -
  Horiz. % 112.95% 122.52% 107.15% 98.85% 121.00% 114.19% 100.00%
EPS 5.25 5.73 5.08 4.53 5.57 5.49 4.25 15.11%
  QoQ % -8.38% 12.80% 12.14% -18.67% 1.46% 29.18% -
  Horiz. % 123.53% 134.82% 119.53% 106.59% 131.06% 129.18% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 100.00% -
NAPS 1.0600 1.0100 0.9800 0.9200 0.8800 0.8200 0.8000 20.62%
  QoQ % 4.95% 3.06% 6.52% 4.55% 7.32% 2.50% -
  Horiz. % 132.50% 126.25% 122.50% 115.00% 110.00% 102.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 248,498
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 19.27 20.90 18.29 16.94 20.77 19.58 17.16 8.03%
  QoQ % -7.80% 14.27% 7.97% -18.44% 6.08% 14.10% -
  Horiz. % 112.30% 121.79% 106.59% 98.72% 121.04% 114.10% 100.00%
EPS 2.52 2.75 2.44 2.18 2.69 2.65 2.05 14.74%
  QoQ % -8.36% 12.70% 11.93% -18.96% 1.51% 29.27% -
  Horiz. % 122.93% 134.15% 119.02% 106.34% 131.22% 129.27% 100.00%
DPS 0.00 0.00 1.44 0.00 0.00 1.45 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 99.31% 0.00% 0.00% 100.00% -
NAPS 0.5091 0.4850 0.4708 0.4437 0.4252 0.3957 0.3864 20.16%
  QoQ % 4.97% 3.02% 6.11% 4.35% 7.46% 2.41% -
  Horiz. % 131.75% 125.52% 121.84% 114.83% 110.04% 102.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.0100 0.8600 0.6700 0.6100 0.8600 0.8500 0.7900 -
P/RPS 2.52 1.98 1.76 1.74 2.00 2.10 2.22 8.81%
  QoQ % 27.27% 12.50% 1.15% -13.00% -4.76% -5.41% -
  Horiz. % 113.51% 89.19% 79.28% 78.38% 90.09% 94.59% 100.00%
P/EPS 19.24 15.01 13.19 13.47 15.44 15.48 18.59 2.32%
  QoQ % 28.18% 13.80% -2.08% -12.76% -0.26% -16.73% -
  Horiz. % 103.50% 80.74% 70.95% 72.46% 83.06% 83.27% 100.00%
EY 5.20 6.66 7.58 7.43 6.48 6.46 5.38 -2.24%
  QoQ % -21.92% -12.14% 2.02% 14.66% 0.31% 20.07% -
  Horiz. % 96.65% 123.79% 140.89% 138.10% 120.45% 120.07% 100.00%
DY 0.00 0.00 4.48 0.00 0.00 3.53 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 126.91% 0.00% 0.00% 100.00% -
P/NAPS 0.95 0.85 0.68 0.66 0.98 1.04 0.99 -2.71%
  QoQ % 11.76% 25.00% 3.03% -32.65% -5.77% 5.05% -
  Horiz. % 95.96% 85.86% 68.69% 66.67% 98.99% 105.05% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 24/08/09 25/05/09 26/02/09 17/11/08 18/08/08 21/05/08 -
Price 1.1700 1.0500 0.7900 0.6400 0.6600 0.8800 1.0000 -
P/RPS 2.92 2.41 2.07 1.82 1.54 2.17 2.81 2.59%
  QoQ % 21.16% 16.43% 13.74% 18.18% -29.03% -22.78% -
  Horiz. % 103.91% 85.77% 73.67% 64.77% 54.80% 77.22% 100.00%
P/EPS 22.29 18.32 15.55 14.13 11.85 16.03 23.53 -3.54%
  QoQ % 21.67% 17.81% 10.05% 19.24% -26.08% -31.87% -
  Horiz. % 94.73% 77.86% 66.09% 60.05% 50.36% 68.13% 100.00%
EY 4.49 5.46 6.43 7.08 8.44 6.24 4.25 3.73%
  QoQ % -17.77% -15.09% -9.18% -16.11% 35.26% 46.82% -
  Horiz. % 105.65% 128.47% 151.29% 166.59% 198.59% 146.82% 100.00%
DY 0.00 0.00 3.80 0.00 0.00 3.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 111.44% 0.00% 0.00% 100.00% -
P/NAPS 1.10 1.04 0.81 0.70 0.75 1.07 1.25 -8.16%
  QoQ % 5.77% 28.40% 15.71% -6.67% -29.91% -14.40% -
  Horiz. % 88.00% 83.20% 64.80% 56.00% 60.00% 85.60% 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.
 


 

435  291  528  629 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.43-0.015 
 MYEG 1.75+0.05 
 VC 0.08+0.005 
 MRCB 0.725+0.01 
 QES 0.32+0.01 
 HIBISCS 1.01+0.03 
 BORNOIL 0.0550.00 
 NOVAMSC 0.175+0.005 
 A50CHIN-H17 0.35-0.04 
 HSI-H4I 0.54-0.10 

TOP ARTICLES

1. 【冷眼专栏】什么人应投资股票? 【冷眼专栏】全民拥股
2. 销售再破新高.QES涨声不断 星洲日報/投資致富‧企業故事
3. 不打价格战.SCGM转型求成长 星洲日報/投資致富‧企業故事
4. Stocks on Radar - MyEG Services AmInvest Research Reports
5. 宜鼎营收标青 星洲日報/投資致富‧企業故事
Partners & Brokers