[SUCCESS] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 16.0%
YoY- -6.48%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 211,284 207,465 187,094 175,782 157,468 198,095 193,720 5.96%
PBT 28,188 34,416 32,329 33,592 28,764 35,056 34,986 -13.42%
Tax -6,904 -8,460 -7,953 -8,214 -7,764 -8,546 -8,744 -14.58%
NP 21,284 25,956 24,376 25,378 21,000 26,510 26,242 -13.04%
-
NP to SH 20,984 24,003 23,138 24,132 20,804 25,678 25,557 -12.32%
-
Tax Rate 24.49% 24.58% 24.60% 24.45% 26.99% 24.38% 24.99% -
Total Cost 190,000 181,509 162,718 150,404 136,468 171,585 167,477 8.78%
-
Net Worth 148,599 144,771 142,571 138,812 137,497 133,677 126,513 11.33%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 4,053 5,453 8,305 - 3,580 4,774 -
Div Payout % - 16.89% 23.57% 34.41% - 13.94% 18.68% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 148,599 144,771 142,571 138,812 137,497 133,677 126,513 11.33%
NOSH 112,575 115,817 116,861 118,643 119,563 119,354 119,352 -3.82%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.07% 12.51% 13.03% 14.44% 13.34% 13.38% 13.55% -
ROE 14.12% 16.58% 16.23% 17.38% 15.13% 19.21% 20.20% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 187.68 179.13 160.10 148.16 131.70 165.97 162.31 10.17%
EPS 18.64 20.73 19.80 20.34 17.40 21.52 21.41 -8.83%
DPS 0.00 3.50 4.67 7.00 0.00 3.00 4.00 -
NAPS 1.32 1.25 1.22 1.17 1.15 1.12 1.06 15.76%
Adjusted Per Share Value based on latest NOSH - 118,618
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 83.46 81.95 73.90 69.44 62.20 78.25 76.52 5.96%
EPS 8.29 9.48 9.14 9.53 8.22 10.14 10.10 -12.34%
DPS 0.00 1.60 2.15 3.28 0.00 1.41 1.89 -
NAPS 0.587 0.5719 0.5632 0.5483 0.5431 0.528 0.4997 11.34%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.05 1.09 1.13 1.15 1.31 1.13 1.01 -
P/RPS 0.56 0.61 0.71 0.78 0.99 0.68 0.62 -6.56%
P/EPS 5.63 5.26 5.71 5.65 7.53 5.25 4.72 12.48%
EY 17.75 19.01 17.52 17.69 13.28 19.04 21.20 -11.17%
DY 0.00 3.21 4.13 6.09 0.00 2.65 3.96 -
P/NAPS 0.80 0.87 0.93 0.98 1.14 1.01 0.95 -10.83%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 21/02/11 22/11/10 23/08/10 24/05/10 24/02/10 23/11/09 -
Price 1.04 1.02 1.15 1.18 1.05 1.19 1.17 -
P/RPS 0.55 0.57 0.72 0.80 0.80 0.72 0.72 -16.44%
P/EPS 5.58 4.92 5.81 5.80 6.03 5.53 5.46 1.46%
EY 17.92 20.32 17.22 17.24 16.57 18.08 18.30 -1.39%
DY 0.00 3.43 4.06 5.93 0.00 2.52 3.42 -
P/NAPS 0.79 0.82 0.94 1.01 0.91 1.06 1.10 -19.81%

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