[SUCCESS] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 30.12%
YoY- 36.62%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 170,588 146,096 135,894 130,804 103,056 80,998 79,396 66.42%
PBT 30,708 27,331 26,014 25,932 16,976 15,546 15,550 57.33%
Tax -7,516 -6,788 -6,977 -7,510 -3,464 -3,398 -4,236 46.51%
NP 23,192 20,543 19,037 18,422 13,512 12,148 11,314 61.29%
-
NP to SH 20,404 17,910 16,673 16,244 12,484 12,070 11,205 49.06%
-
Tax Rate 24.48% 24.84% 26.82% 28.96% 20.41% 21.86% 27.24% -
Total Cost 147,396 125,553 116,857 112,382 89,544 68,850 68,081 67.27%
-
Net Worth 96,018 90,442 85,423 81,337 78,895 70,538 67,168 26.87%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 2,975 3,954 5,894 - - - -
Div Payout % - 16.61% 23.72% 36.28% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 96,018 90,442 85,423 81,337 78,895 70,538 67,168 26.87%
NOSH 120,023 119,003 118,643 117,880 116,022 111,966 79,961 31.06%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 13.60% 14.06% 14.01% 14.08% 13.11% 15.00% 14.25% -
ROE 21.25% 19.80% 19.52% 19.97% 15.82% 17.11% 16.68% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 142.13 122.77 114.54 110.96 88.82 72.34 99.29 26.98%
EPS 17.00 15.05 14.05 13.78 10.76 10.78 14.01 13.75%
DPS 0.00 2.50 3.33 5.00 0.00 0.00 0.00 -
NAPS 0.80 0.76 0.72 0.69 0.68 0.63 0.84 -3.19%
Adjusted Per Share Value based on latest NOSH - 117,948
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 67.45 57.77 53.73 51.72 40.75 32.03 31.39 66.44%
EPS 8.07 7.08 6.59 6.42 4.94 4.77 4.43 49.10%
DPS 0.00 1.18 1.56 2.33 0.00 0.00 0.00 -
NAPS 0.3797 0.3576 0.3378 0.3216 0.312 0.2789 0.2656 26.87%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.79 0.88 0.95 0.93 0.60 0.66 0.83 -
P/RPS 0.56 0.72 0.83 0.84 0.68 0.91 0.84 -23.66%
P/EPS 4.65 5.85 6.76 6.75 5.58 6.12 5.92 -14.85%
EY 21.52 17.10 14.79 14.82 17.93 16.33 16.88 17.55%
DY 0.00 2.84 3.51 5.38 0.00 0.00 0.00 -
P/NAPS 0.99 1.16 1.32 1.35 0.88 1.05 0.99 0.00%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 25/02/08 29/11/07 20/08/07 21/05/07 15/02/07 20/11/06 -
Price 1.00 0.75 0.83 0.84 0.57 0.66 0.93 -
P/RPS 0.70 0.61 0.72 0.76 0.64 0.91 0.94 -17.82%
P/EPS 5.88 4.98 5.91 6.10 5.30 6.12 6.64 -7.77%
EY 17.00 20.07 16.93 16.40 18.88 16.33 15.07 8.35%
DY 0.00 3.33 4.02 5.95 0.00 0.00 0.00 -
P/NAPS 1.25 0.99 1.15 1.22 0.84 1.05 1.11 8.23%

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