[SUCCESS] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 2.64%
YoY- 48.8%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 182,594 170,588 146,096 135,894 130,804 103,056 80,998 72.01%
PBT 33,892 30,708 27,331 26,014 25,932 16,976 15,546 68.21%
Tax -8,490 -7,516 -6,788 -6,977 -7,510 -3,464 -3,398 84.23%
NP 25,402 23,192 20,543 19,037 18,422 13,512 12,148 63.59%
-
NP to SH 23,368 20,404 17,910 16,673 16,244 12,484 12,070 55.40%
-
Tax Rate 25.05% 24.48% 24.84% 26.82% 28.96% 20.41% 21.86% -
Total Cost 157,192 147,396 125,553 116,857 112,382 89,544 68,850 73.47%
-
Net Worth 98,366 96,018 90,442 85,423 81,337 78,895 70,538 24.84%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 7,197 - 2,975 3,954 5,894 - - -
Div Payout % 30.80% - 16.61% 23.72% 36.28% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 98,366 96,018 90,442 85,423 81,337 78,895 70,538 24.84%
NOSH 119,958 120,023 119,003 118,643 117,880 116,022 111,966 4.70%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 13.91% 13.60% 14.06% 14.01% 14.08% 13.11% 15.00% -
ROE 23.76% 21.25% 19.80% 19.52% 19.97% 15.82% 17.11% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 152.21 142.13 122.77 114.54 110.96 88.82 72.34 64.27%
EPS 19.48 17.00 15.05 14.05 13.78 10.76 10.78 48.41%
DPS 6.00 0.00 2.50 3.33 5.00 0.00 0.00 -
NAPS 0.82 0.80 0.76 0.72 0.69 0.68 0.63 19.22%
Adjusted Per Share Value based on latest NOSH - 118,780
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 72.13 67.38 57.71 53.68 51.67 40.71 32.00 71.99%
EPS 9.23 8.06 7.07 6.59 6.42 4.93 4.77 55.34%
DPS 2.84 0.00 1.18 1.56 2.33 0.00 0.00 -
NAPS 0.3886 0.3793 0.3573 0.3374 0.3213 0.3116 0.2786 24.86%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.85 0.79 0.88 0.95 0.93 0.60 0.66 -
P/RPS 0.56 0.56 0.72 0.83 0.84 0.68 0.91 -27.67%
P/EPS 4.36 4.65 5.85 6.76 6.75 5.58 6.12 -20.24%
EY 22.92 21.52 17.10 14.79 14.82 17.93 16.33 25.38%
DY 7.06 0.00 2.84 3.51 5.38 0.00 0.00 -
P/NAPS 1.04 0.99 1.16 1.32 1.35 0.88 1.05 -0.63%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 21/05/08 25/02/08 29/11/07 20/08/07 21/05/07 15/02/07 -
Price 0.88 1.00 0.75 0.83 0.84 0.57 0.66 -
P/RPS 0.58 0.70 0.61 0.72 0.76 0.64 0.91 -25.95%
P/EPS 4.52 5.88 4.98 5.91 6.10 5.30 6.12 -18.30%
EY 22.14 17.00 20.07 16.93 16.40 18.88 16.33 22.52%
DY 6.82 0.00 3.33 4.02 5.95 0.00 0.00 -
P/NAPS 1.07 1.25 0.99 1.15 1.22 0.84 1.05 1.26%

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