[SUCCESS] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -0.96%
YoY- 4.33%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 175,782 157,468 198,095 193,720 194,788 181,824 185,006 -3.36%
PBT 33,592 28,764 35,056 34,986 35,060 32,396 32,068 3.15%
Tax -8,214 -7,764 -8,546 -8,744 -8,662 -8,016 -6,922 12.12%
NP 25,378 21,000 26,510 26,242 26,398 24,380 25,146 0.61%
-
NP to SH 24,132 20,804 25,678 25,557 25,804 24,260 23,802 0.92%
-
Tax Rate 24.45% 26.99% 24.38% 24.99% 24.71% 24.74% 21.59% -
Total Cost 150,404 136,468 171,585 167,477 168,390 157,444 159,860 -3.99%
-
Net Worth 138,812 137,497 133,677 126,513 120,545 117,001 110,261 16.64%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 8,305 - 3,580 4,774 7,161 14,326 3,595 75.02%
Div Payout % 34.41% - 13.94% 18.68% 27.75% 59.06% 15.11% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 138,812 137,497 133,677 126,513 120,545 117,001 110,261 16.64%
NOSH 118,643 119,563 119,354 119,352 119,352 119,389 119,848 -0.67%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 14.44% 13.34% 13.38% 13.55% 13.55% 13.41% 13.59% -
ROE 17.38% 15.13% 19.21% 20.20% 21.41% 20.73% 21.59% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 148.16 131.70 165.97 162.31 163.20 152.29 154.37 -2.70%
EPS 20.34 17.40 21.52 21.41 21.62 20.32 19.86 1.60%
DPS 7.00 0.00 3.00 4.00 6.00 12.00 3.00 76.19%
NAPS 1.17 1.15 1.12 1.06 1.01 0.98 0.92 17.43%
Adjusted Per Share Value based on latest NOSH - 119,352
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 69.44 62.20 78.25 76.52 76.94 71.82 73.08 -3.35%
EPS 9.53 8.22 10.14 10.10 10.19 9.58 9.40 0.92%
DPS 3.28 0.00 1.41 1.89 2.83 5.66 1.42 75.00%
NAPS 0.5483 0.5431 0.528 0.4997 0.4762 0.4622 0.4355 16.64%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.15 1.31 1.13 1.01 0.86 0.67 0.61 -
P/RPS 0.78 0.99 0.68 0.62 0.53 0.44 0.40 56.27%
P/EPS 5.65 7.53 5.25 4.72 3.98 3.30 3.07 50.34%
EY 17.69 13.28 19.04 21.20 25.14 30.33 32.56 -33.49%
DY 6.09 0.00 2.65 3.96 6.98 17.91 4.92 15.32%
P/NAPS 0.98 1.14 1.01 0.95 0.85 0.68 0.66 30.24%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 24/05/10 24/02/10 23/11/09 24/08/09 25/05/09 26/02/09 -
Price 1.18 1.05 1.19 1.17 1.05 0.79 0.64 -
P/RPS 0.80 0.80 0.72 0.72 0.64 0.52 0.41 56.33%
P/EPS 5.80 6.03 5.53 5.46 4.86 3.89 3.22 48.20%
EY 17.24 16.57 18.08 18.30 20.59 25.72 31.03 -32.48%
DY 5.93 0.00 2.52 3.42 5.71 15.19 4.69 16.97%
P/NAPS 1.01 0.91 1.06 1.10 1.04 0.81 0.70 27.77%

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