[SUCCESS] QoQ Annualized Quarter Result on 30-Sep-2018 [#1]

Stock

[SUCCESS] SUCCESS TRANSFORMER CORP BHD

Announcement Date

27-Nov-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

30-Sep-2018 [#1]

Profit Trend

QoQ- 206.23%

YoY- -15.33%

Quarter Report

2019Q1 STC RESULT AND NOTES.pdf

Latest QR

Upcoming QR

SUCCESS's Result

SUCCESS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Annualized Quarter Result
Revenue	318,818	333,021	339,900	324,772	325,091	334,802	349,886	-6.02%
YoY %	-4.26%	-2.02%	4.66%	-0.10%	-2.90%	-4.31%	-	-
Horiz. %	91.12%	95.18%	97.15%	92.82%	92.91%	95.69%	100.00%	-
PBT	25,040	28,353	38,586	38,420	11,713	26,208	36,896	-22.82%
YoY %	-11.68%	-26.52%	0.43%	228.01%	-55.31%	-28.97%	-	-
Horiz. %	67.87%	76.85%	104.58%	104.13%	31.75%	71.03%	100.00%	-
Tax	-7,764	-9,480	-11,998	-13,952	-5,662	-6,652	-7,876	-0.95%
YoY %	18.10%	20.99%	14.01%	-146.41%	14.88%	15.54%	-	-
Horiz. %	98.58%	120.37%	152.34%	177.15%	71.89%	84.46%	100.00%	-
NP	17,276	18,873	26,588	24,468	6,051	19,556	29,020	-29.30%
YoY %	-8.46%	-29.02%	8.66%	304.36%	-69.06%	-32.61%	-	-
Horiz. %	59.53%	65.03%	91.62%	84.31%	20.85%	67.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,162	16,420	23,198	22,468	7,337	18,700	25,932	-30.14%
YoY %	-7.66%	-29.22%	3.25%	206.23%	-60.76%	-27.89%	-	-
Horiz. %	58.47%	63.32%	89.46%	86.64%	28.29%	72.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.01%	33.44%	31.09%	36.31%	48.34%	25.38%	21.35%	-
YoY %	-7.27%	7.56%	-14.38%	-24.89%	90.46%	18.88%	-	-
Horiz. %	145.25%	156.63%	145.62%	170.07%	226.42%	118.88%	100.00%	-
Total Cost	301,542	314,148	313,312	300,304	319,040	315,246	320,866	-4.06%
YoY %	-4.01%	0.27%	4.33%	-5.87%	1.20%	-1.75%	-	-
Horiz. %	93.98%	97.91%	97.65%	93.59%	99.43%	98.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	321,245	346,509	352,076	345,599	339,669	351,800	351,800	-5.89%
YoY %	-7.29%	-1.58%	1.87%	1.75%	-3.45%	0.00%	-	-
Horiz. %	91.31%	98.50%	100.08%	98.24%	96.55%	100.00%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	2,344	3,121	4,725	9,468	9,704	21,027	24,262	-79.03%
YoY %	-24.90%	-33.95%	-50.10%	-2.43%	-53.85%	-13.33%	-	-
Horiz. %	9.66%	12.86%	19.47%	39.02%	40.00%	86.67%	100.00%	-
Div Payout %	15.47%	19.01%	20.37%	42.14%	132.27%	112.44%	93.56%	-
YoY %	-18.62%	-6.68%	-51.66%	-68.14%	17.64%	20.18%	-	-
Horiz. %	16.53%	20.32%	21.77%	45.04%	141.37%	120.18%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	321,245	346,509	352,076	345,599	339,669	351,800	351,800	-5.89%
YoY %	-7.29%	-1.58%	1.87%	1.75%	-3.45%	0.00%	-	-
Horiz. %	91.31%	98.50%	100.08%	98.24%	96.55%	100.00%	100.00%	-
NOSH	248,955	248,500	248,498	248,498	248,498	248,498	248,498	0.12%
YoY %	0.18%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.18%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	5.42%	5.67%	7.82%	7.53%	1.86%	5.84%	8.29%	-
YoY %	-4.41%	-27.49%	3.85%	304.84%	-68.15%	-29.55%	-	-
Horiz. %	65.38%	68.40%	94.33%	90.83%	22.44%	70.45%	100.00%	-
ROE	4.72%	4.74%	6.59%	6.50%	2.16%	5.32%	7.37%	-
YoY %	-0.42%	-28.07%	1.38%	200.93%	-59.40%	-27.82%	-	-
Horiz. %	64.04%	64.31%	89.42%	88.20%	29.31%	72.18%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	135.96	142.24	143.85	137.20	133.99	137.99	144.21	-3.86%
YoY %	-4.42%	-1.12%	4.85%	2.40%	-2.90%	-4.31%	-	-
Horiz. %	94.28%	98.63%	99.75%	95.14%	92.91%	95.69%	100.00%	-
EPS	6.45	6.99	9.82	9.48	3.02	7.71	10.68	-28.61%
YoY %	-7.73%	-28.82%	3.59%	213.91%	-60.83%	-27.81%	-	-
Horiz. %	60.39%	65.45%	91.95%	88.76%	28.28%	72.19%	100.00%	-
DPS	1.00	1.33	2.00	4.00	4.00	8.67	10.00	-78.54%
YoY %	-24.81%	-33.50%	-50.00%	0.00%	-53.86%	-13.30%	-	-
Horiz. %	10.00%	13.30%	20.00%	40.00%	40.00%	86.70%	100.00%	-
NAPS	1.37	1.48	1.49	1.46	1.40	1.45	1.45	-3.72%
YoY %	-7.43%	-0.67%	2.05%	4.29%	-3.45%	0.00%	-	-
Horiz. %	94.48%	102.07%	102.76%	100.69%	96.55%	100.00%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 248,498
RPS	125.94	131.55	134.26	128.29	128.41	132.25	138.21	-6.02%
YoY %	-4.26%	-2.02%	4.65%	-0.09%	-2.90%	-4.31%	-	-
Horiz. %	91.12%	95.18%	97.14%	92.82%	92.91%	95.69%	100.00%	-
EPS	5.99	6.49	9.16	8.88	2.90	7.39	10.24	-30.12%
YoY %	-7.70%	-29.15%	3.15%	206.21%	-60.76%	-27.83%	-	-
Horiz. %	58.50%	63.38%	89.45%	86.72%	28.32%	72.17%	100.00%	-
DPS	0.93	1.23	1.87	3.74	3.83	8.31	9.58	-78.96%
YoY %	-24.39%	-34.22%	-50.00%	-2.35%	-53.91%	-13.26%	-	-
Horiz. %	9.71%	12.84%	19.52%	39.04%	39.98%	86.74%	100.00%	-
NAPS	1.269	1.3688	1.3907	1.3652	1.3417	1.3897	1.3897	-5.89%
YoY %	-7.29%	-1.57%	1.87%	1.75%	-3.45%	0.00%	-	-
Horiz. %	91.31%	98.50%	100.07%	98.24%	96.55%	100.00%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	0.955	0.67	0.52	0.685	0.83	0.86	1.20	-
P/RPS	0.70	0.47	0.36	0.50	0.62	0.62	0.83	-10.76%
YoY %	48.94%	30.56%	-28.00%	-19.35%	0.00%	-25.30%	-	-
Horiz. %	84.34%	56.63%	43.37%	60.24%	74.70%	74.70%	100.00%	-
P/EPS	14.77	9.55	5.30	7.22	27.45	11.16	11.23	20.10%
YoY %	54.66%	80.19%	-26.59%	-73.70%	145.97%	-0.62%	-	-
Horiz. %	131.52%	85.04%	47.20%	64.29%	244.43%	99.38%	100.00%	-
EY	6.77	10.47	18.88	13.86	3.64	8.96	8.91	-16.77%
YoY %	-35.34%	-44.54%	36.22%	280.77%	-59.38%	0.56%	-	-
Horiz. %	75.98%	117.51%	211.90%	155.56%	40.85%	100.56%	100.00%	-
DY	1.05	1.99	3.85	5.84	4.82	10.08	8.33	-74.95%
YoY %	-47.24%	-48.31%	-34.08%	21.16%	-52.18%	21.01%	-	-
Horiz. %	12.61%	23.89%	46.22%	70.11%	57.86%	121.01%	100.00%	-
P/NAPS	0.70	0.45	0.35	0.47	0.59	0.59	0.83	-10.76%
YoY %	55.56%	28.57%	-25.53%	-20.34%	0.00%	-28.92%	-	-
Horiz. %	84.34%	54.22%	42.17%	56.63%	71.08%	71.08%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	30/08/19	29/05/19	26/02/19	27/11/18	29/08/18	28/05/18	28/02/18	-
Price	0.94	0.925	0.55	0.585	0.83	1.00	1.05	-
P/RPS	0.69	0.65	0.38	0.43	0.62	0.72	0.73	-3.69%
YoY %	6.15%	71.05%	-11.63%	-30.65%	-13.89%	-1.37%	-	-
Horiz. %	94.52%	89.04%	52.05%	58.90%	84.93%	98.63%	100.00%	-
P/EPS	14.54	13.19	5.60	6.16	27.45	12.97	9.82	30.00%
YoY %	10.24%	135.54%	-9.09%	-77.56%	111.64%	32.08%	-	-
Horiz. %	148.07%	134.32%	57.03%	62.73%	279.53%	132.08%	100.00%	-
EY	6.88	7.58	17.85	16.23	3.64	7.71	10.18	-23.04%
YoY %	-9.23%	-57.54%	9.98%	345.88%	-52.79%	-24.26%	-	-
Horiz. %	67.58%	74.46%	175.34%	159.43%	35.76%	75.74%	100.00%	-
DY	1.06	1.44	3.64	6.84	4.82	8.67	9.52	-76.94%
YoY %	-26.39%	-60.44%	-46.78%	41.91%	-44.41%	-8.93%	-	-
Horiz. %	11.13%	15.13%	38.24%	71.85%	50.63%	91.07%	100.00%	-
P/NAPS	0.69	0.63	0.37	0.40	0.59	0.69	0.72	-2.80%
YoY %	9.52%	70.27%	-7.50%	-32.20%	-14.49%	-4.17%	-	-
Horiz. %	95.83%	87.50%	51.39%	55.56%	81.94%	95.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos