[SUCCESS] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
18-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 14.53%
YoY- 43.86%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 181,824 185,006 190,553 182,594 170,588 146,096 135,894 21.40%
PBT 32,396 32,068 35,690 33,892 30,708 27,331 26,014 15.73%
Tax -8,016 -6,922 -9,665 -8,490 -7,516 -6,788 -6,977 9.68%
NP 24,380 25,146 26,025 25,402 23,192 20,543 19,037 17.91%
-
NP to SH 24,260 23,802 24,496 23,368 20,404 17,910 16,673 28.37%
-
Tax Rate 24.74% 21.59% 27.08% 25.05% 24.48% 24.84% 26.82% -
Total Cost 157,444 159,860 164,528 157,192 147,396 125,553 116,857 21.96%
-
Net Worth 117,001 110,261 105,599 98,366 96,018 90,442 85,423 23.30%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 14,326 3,595 4,799 7,197 - 2,975 3,954 135.71%
Div Payout % 59.06% 15.11% 19.60% 30.80% - 16.61% 23.72% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 117,001 110,261 105,599 98,366 96,018 90,442 85,423 23.30%
NOSH 119,389 119,848 119,999 119,958 120,023 119,003 118,643 0.41%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 13.41% 13.59% 13.66% 13.91% 13.60% 14.06% 14.01% -
ROE 20.73% 21.59% 23.20% 23.76% 21.25% 19.80% 19.52% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 152.29 154.37 158.79 152.21 142.13 122.77 114.54 20.89%
EPS 20.32 19.86 20.41 19.48 17.00 15.05 14.05 27.85%
DPS 12.00 3.00 4.00 6.00 0.00 2.50 3.33 134.86%
NAPS 0.98 0.92 0.88 0.82 0.80 0.76 0.72 22.79%
Adjusted Per Share Value based on latest NOSH - 119,927
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 71.89 73.15 75.34 72.20 67.45 57.77 53.73 21.40%
EPS 9.59 9.41 9.69 9.24 8.07 7.08 6.59 28.38%
DPS 5.66 1.42 1.90 2.85 0.00 1.18 1.56 135.93%
NAPS 0.4626 0.436 0.4175 0.3889 0.3797 0.3576 0.3378 23.29%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.67 0.61 0.86 0.85 0.79 0.88 0.95 -
P/RPS 0.44 0.40 0.54 0.56 0.56 0.72 0.83 -34.47%
P/EPS 3.30 3.07 4.21 4.36 4.65 5.85 6.76 -37.97%
EY 30.33 32.56 23.74 22.92 21.52 17.10 14.79 61.34%
DY 17.91 4.92 4.65 7.06 0.00 2.84 3.51 196.09%
P/NAPS 0.68 0.66 0.98 1.04 0.99 1.16 1.32 -35.71%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 26/02/09 17/11/08 18/08/08 21/05/08 25/02/08 29/11/07 -
Price 0.79 0.64 0.66 0.88 1.00 0.75 0.83 -
P/RPS 0.52 0.41 0.42 0.58 0.70 0.61 0.72 -19.48%
P/EPS 3.89 3.22 3.23 4.52 5.88 4.98 5.91 -24.31%
EY 25.72 31.03 30.93 22.14 17.00 20.07 16.93 32.11%
DY 15.19 4.69 6.06 6.82 0.00 3.33 4.02 142.40%
P/NAPS 0.81 0.70 0.75 1.07 1.25 0.99 1.15 -20.81%

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