[SUCCESS] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
11-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 27.85%
YoY- 30.34%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 103,056 80,998 79,396 78,894 67,836 74,268 75,609 22.95%
PBT 16,976 15,546 15,550 16,320 12,708 13,209 12,736 21.13%
Tax -3,464 -3,398 -4,236 -4,352 -3,364 -2,815 -3,388 1.49%
NP 13,512 12,148 11,314 11,968 9,344 10,394 9,348 27.86%
-
NP to SH 12,484 12,070 11,205 11,890 9,300 10,269 9,348 21.29%
-
Tax Rate 20.41% 21.86% 27.24% 26.67% 26.47% 21.31% 26.60% -
Total Cost 89,544 68,850 68,081 66,926 58,492 63,874 66,261 22.25%
-
Net Worth 78,895 70,538 67,168 65,611 0 42,395 56,824 24.47%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 78,895 70,538 67,168 65,611 0 42,395 56,824 24.47%
NOSH 116,022 111,966 79,961 80,013 79,896 79,992 80,034 28.11%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 13.11% 15.00% 14.25% 15.17% 13.77% 14.00% 12.36% -
ROE 15.82% 17.11% 16.68% 18.12% 0.00% 24.22% 16.45% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 88.82 72.34 99.29 98.60 84.90 92.84 94.47 -4.03%
EPS 10.76 10.78 14.01 14.86 8.32 9.17 11.68 -5.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.63 0.84 0.82 0.00 0.53 0.71 -2.83%
Adjusted Per Share Value based on latest NOSH - 79,911
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 40.75 32.03 31.39 31.19 26.82 29.37 29.90 22.94%
EPS 4.94 4.77 4.43 4.70 3.68 4.06 3.70 21.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.312 0.2789 0.2656 0.2594 0.00 0.1676 0.2247 24.48%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.60 0.66 0.83 0.85 0.94 0.64 0.71 -
P/RPS 0.68 0.91 0.84 0.86 1.11 0.69 0.75 -6.32%
P/EPS 5.58 6.12 5.92 5.72 8.08 4.99 6.08 -5.56%
EY 17.93 16.33 16.88 17.48 12.38 20.06 16.45 5.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.05 0.99 1.04 0.00 1.21 1.00 -8.17%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 15/02/07 20/11/06 11/08/06 19/05/06 20/02/06 22/11/05 -
Price 0.57 0.66 0.93 0.88 0.86 0.79 0.63 -
P/RPS 0.64 0.91 0.94 0.89 1.01 0.85 0.67 -3.01%
P/EPS 5.30 6.12 6.64 5.92 7.39 6.15 5.39 -1.11%
EY 18.88 16.33 15.07 16.89 13.53 16.25 18.54 1.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.05 1.11 1.07 0.00 1.49 0.89 -3.78%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment