[SUCCESS] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 4.83%
YoY- 46.92%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 194,788 181,824 185,006 190,553 182,594 170,588 146,096 21.15%
PBT 35,060 32,396 32,068 35,690 33,892 30,708 27,331 18.07%
Tax -8,662 -8,016 -6,922 -9,665 -8,490 -7,516 -6,788 17.66%
NP 26,398 24,380 25,146 26,025 25,402 23,192 20,543 18.21%
-
NP to SH 25,804 24,260 23,802 24,496 23,368 20,404 17,910 27.59%
-
Tax Rate 24.71% 24.74% 21.59% 27.08% 25.05% 24.48% 24.84% -
Total Cost 168,390 157,444 159,860 164,528 157,192 147,396 125,553 21.63%
-
Net Worth 120,545 117,001 110,261 105,599 98,366 96,018 90,442 21.13%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 7,161 14,326 3,595 4,799 7,197 - 2,975 79.70%
Div Payout % 27.75% 59.06% 15.11% 19.60% 30.80% - 16.61% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 120,545 117,001 110,261 105,599 98,366 96,018 90,442 21.13%
NOSH 119,352 119,389 119,848 119,999 119,958 120,023 119,003 0.19%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.55% 13.41% 13.59% 13.66% 13.91% 13.60% 14.06% -
ROE 21.41% 20.73% 21.59% 23.20% 23.76% 21.25% 19.80% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 163.20 152.29 154.37 158.79 152.21 142.13 122.77 20.91%
EPS 21.62 20.32 19.86 20.41 19.48 17.00 15.05 27.34%
DPS 6.00 12.00 3.00 4.00 6.00 0.00 2.50 79.35%
NAPS 1.01 0.98 0.92 0.88 0.82 0.80 0.76 20.89%
Adjusted Per Share Value based on latest NOSH - 120,071
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 76.94 71.82 73.08 75.27 72.13 67.38 57.71 21.15%
EPS 10.19 9.58 9.40 9.68 9.23 8.06 7.07 27.62%
DPS 2.83 5.66 1.42 1.90 2.84 0.00 1.18 79.26%
NAPS 0.4762 0.4622 0.4355 0.4171 0.3886 0.3793 0.3573 21.12%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.86 0.67 0.61 0.86 0.85 0.79 0.88 -
P/RPS 0.53 0.44 0.40 0.54 0.56 0.56 0.72 -18.48%
P/EPS 3.98 3.30 3.07 4.21 4.36 4.65 5.85 -22.66%
EY 25.14 30.33 32.56 23.74 22.92 21.52 17.10 29.32%
DY 6.98 17.91 4.92 4.65 7.06 0.00 2.84 82.22%
P/NAPS 0.85 0.68 0.66 0.98 1.04 0.99 1.16 -18.73%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 25/05/09 26/02/09 17/11/08 18/08/08 21/05/08 25/02/08 -
Price 1.05 0.79 0.64 0.66 0.88 1.00 0.75 -
P/RPS 0.64 0.52 0.41 0.42 0.58 0.70 0.61 3.25%
P/EPS 4.86 3.89 3.22 3.23 4.52 5.88 4.98 -1.61%
EY 20.59 25.72 31.03 30.93 22.14 17.00 20.07 1.72%
DY 5.71 15.19 4.69 6.06 6.82 0.00 3.33 43.30%
P/NAPS 1.04 0.81 0.70 0.75 1.07 1.25 0.99 3.34%

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