[SUCCESS] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -5.76%
YoY- 19.87%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 130,804 103,056 80,998 79,396 78,894 67,836 74,268 45.99%
PBT 25,932 16,976 15,546 15,550 16,320 12,708 13,209 56.98%
Tax -7,510 -3,464 -3,398 -4,236 -4,352 -3,364 -2,815 92.70%
NP 18,422 13,512 12,148 11,314 11,968 9,344 10,394 46.60%
-
NP to SH 16,244 12,484 12,070 11,205 11,890 9,300 10,269 35.87%
-
Tax Rate 28.96% 20.41% 21.86% 27.24% 26.67% 26.47% 21.31% -
Total Cost 112,382 89,544 68,850 68,081 66,926 58,492 63,874 45.89%
-
Net Worth 81,337 78,895 70,538 67,168 65,611 0 42,395 54.58%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,894 - - - - - - -
Div Payout % 36.28% - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 81,337 78,895 70,538 67,168 65,611 0 42,395 54.58%
NOSH 117,880 116,022 111,966 79,961 80,013 79,896 79,992 29.58%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.08% 13.11% 15.00% 14.25% 15.17% 13.77% 14.00% -
ROE 19.97% 15.82% 17.11% 16.68% 18.12% 0.00% 24.22% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 110.96 88.82 72.34 99.29 98.60 84.90 92.84 12.65%
EPS 13.78 10.76 10.78 14.01 14.86 8.32 9.17 31.29%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.63 0.84 0.82 0.00 0.53 19.28%
Adjusted Per Share Value based on latest NOSH - 80,097
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 51.67 40.71 32.00 31.36 31.16 26.80 29.34 45.98%
EPS 6.42 4.93 4.77 4.43 4.70 3.67 4.06 35.84%
DPS 2.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3213 0.3116 0.2786 0.2653 0.2592 0.00 0.1675 54.56%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.93 0.60 0.66 0.83 0.85 0.94 0.64 -
P/RPS 0.84 0.68 0.91 0.84 0.86 1.11 0.69 14.05%
P/EPS 6.75 5.58 6.12 5.92 5.72 8.08 4.99 22.37%
EY 14.82 17.93 16.33 16.88 17.48 12.38 20.06 -18.32%
DY 5.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.88 1.05 0.99 1.04 0.00 1.21 7.59%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 21/05/07 15/02/07 20/11/06 11/08/06 19/05/06 20/02/06 -
Price 0.84 0.57 0.66 0.93 0.88 0.86 0.79 -
P/RPS 0.76 0.64 0.91 0.94 0.89 1.01 0.85 -7.20%
P/EPS 6.10 5.30 6.12 6.64 5.92 7.39 6.15 -0.54%
EY 16.40 18.88 16.33 15.07 16.89 13.53 16.25 0.61%
DY 5.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.84 1.05 1.11 1.07 0.00 1.49 -12.51%

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