[SUCCESS] QoQ Annualized Quarter Result on 30-Sep-2019 [#1]

Stock

[SUCCESS] SUCCESS TRANSFORMER CORP BHD

Announcement Date

29-Nov-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

30-Sep-2019 [#1]

Profit Trend

QoQ- 198.4%

YoY- 101.37%

Quarter Report

STC RESULT AND NOTES 2020Q1.pdf

Latest QR

Upcoming QR

SUCCESS's Result

SUCCESS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Annualized Quarter Result
Revenue	230,112	247,870	276,732	294,608	318,818	333,021	339,900	-22.91%
YoY %	-7.16%	-10.43%	-6.07%	-7.59%	-4.26%	-2.02%	-	-
Horiz. %	67.70%	72.92%	81.42%	86.67%	93.80%	97.98%	100.00%	-
PBT	18,716	22,258	37,628	60,548	25,040	28,353	38,586	-38.29%
YoY %	-15.91%	-40.85%	-37.85%	141.81%	-11.68%	-26.52%	-	-
Horiz. %	48.50%	57.68%	97.52%	156.92%	64.89%	73.48%	100.00%	-
Tax	-5,432	-5,750	-8,042	-10,528	-7,764	-9,480	-11,998	-41.06%
YoY %	5.53%	28.50%	23.61%	-35.60%	18.10%	20.99%	-	-
Horiz. %	45.27%	47.92%	67.03%	87.75%	64.71%	79.01%	100.00%	-
NP	13,284	16,508	29,586	50,020	17,276	18,873	26,588	-37.06%
YoY %	-19.53%	-44.20%	-40.85%	189.53%	-8.46%	-29.02%	-	-
Horiz. %	49.96%	62.09%	111.28%	188.13%	64.98%	70.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,141	12,992	25,968	45,244	15,162	16,420	23,198	-42.42%
YoY %	-21.94%	-49.97%	-42.60%	198.40%	-7.66%	-29.22%	-	-
Horiz. %	43.71%	56.00%	111.94%	195.03%	65.36%	70.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.02%	25.83%	21.37%	17.39%	31.01%	33.44%	31.09%	-
YoY %	12.35%	20.87%	22.89%	-43.92%	-7.27%	7.56%	-	-
Horiz. %	93.34%	83.08%	68.74%	55.93%	99.74%	107.56%	100.00%	-
Total Cost	216,828	231,362	247,146	244,588	301,542	314,148	313,312	-21.77%
YoY %	-6.28%	-6.39%	1.05%	-18.89%	-4.01%	0.27%	-	-
Horiz. %	69.21%	73.84%	78.88%	78.07%	96.24%	100.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	322,184	322,114	319,317	316,872	321,245	346,509	352,076	-5.74%
YoY %	0.02%	0.88%	0.77%	-1.36%	-7.29%	-1.58%	-	-
Horiz. %	91.51%	91.49%	90.70%	90.00%	91.24%	98.42%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Dividend
Div	13,414	17,882	26,766	62,904	2,344	3,121	4,725	100.62%
YoY %	-24.99%	-33.19%	-57.45%	2,583.62%	-24.90%	-33.95%	-	-
Horiz. %	283.89%	378.46%	566.48%	1,331.30%	49.61%	66.05%	100.00%	-
Div Payout %	132.28%	137.64%	103.07%	139.03%	15.47%	19.01%	20.37%	-
YoY %	-3.89%	33.54%	-25.86%	798.71%	-18.62%	-6.68%	-	-
Horiz. %	649.39%	675.70%	505.99%	682.52%	75.95%	93.32%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Equity
Net Worth	322,184	322,114	319,317	316,872	321,245	346,509	352,076	-5.74%
YoY %	0.02%	0.88%	0.77%	-1.36%	-7.29%	-1.58%	-	-
Horiz. %	91.51%	91.49%	90.70%	90.00%	91.24%	98.42%	100.00%	-
NOSH	249,743	249,700	234,792	249,275	248,955	248,500	248,498	0.33%
YoY %	0.02%	6.35%	-5.81%	0.13%	0.18%	0.00%	-	-
Horiz. %	100.50%	100.48%	94.48%	100.31%	100.18%	100.00%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Ratio Analysis
NP Margin	5.77%	6.66%	10.69%	16.98%	5.42%	5.67%	7.82%	-
YoY %	-13.36%	-37.70%	-37.04%	213.28%	-4.41%	-27.49%	-	-
Horiz. %	73.79%	85.17%	136.70%	217.14%	69.31%	72.51%	100.00%	-
ROE	3.15%	4.03%	8.13%	14.28%	4.72%	4.74%	6.59%	-
YoY %	-21.84%	-50.43%	-43.07%	202.54%	-0.42%	-28.07%	-	-
Horiz. %	47.80%	61.15%	123.37%	216.69%	71.62%	71.93%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Per Share
RPS	97.78	105.35	117.86	125.51	135.96	142.24	143.85	-22.70%
YoY %	-7.19%	-10.61%	-6.10%	-7.69%	-4.42%	-1.12%	-	-
Horiz. %	67.97%	73.24%	81.93%	87.25%	94.52%	98.88%	100.00%	-
EPS	4.31	5.53	11.06	19.28	6.45	6.99	9.82	-42.27%
YoY %	-22.06%	-50.00%	-42.63%	198.91%	-7.73%	-28.82%	-	-
Horiz. %	43.89%	56.31%	112.63%	196.33%	65.68%	71.18%	100.00%	-
DPS	5.70	7.60	11.40	26.80	1.00	1.33	2.00	101.14%
YoY %	-25.00%	-33.33%	-57.46%	2,580.00%	-24.81%	-33.50%	-	-
Horiz. %	285.00%	380.00%	570.00%	1,340.00%	50.00%	66.50%	100.00%	-
NAPS	1.369	1.369	1.36	1.35	1.37	1.48	1.49	-5.49%
YoY %	0.00%	0.66%	0.74%	-1.46%	-7.43%	-0.67%	-	-
Horiz. %	91.88%	91.88%	91.28%	90.60%	91.95%	99.33%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Adjusted Per Share Value based on latest NOSH - 249,275
RPS	90.99	98.01	109.42	116.49	126.06	131.68	134.40	-22.91%
YoY %	-7.16%	-10.43%	-6.07%	-7.59%	-4.27%	-2.02%	-	-
Horiz. %	67.70%	72.92%	81.41%	86.67%	93.79%	97.98%	100.00%	-
EPS	4.01	5.14	10.27	17.89	6.00	6.49	9.17	-42.41%
YoY %	-21.98%	-49.95%	-42.59%	198.17%	-7.55%	-29.23%	-	-
Horiz. %	43.73%	56.05%	112.00%	195.09%	65.43%	70.77%	100.00%	-
DPS	5.30	7.07	10.58	24.87	0.93	1.23	1.87	100.40%
YoY %	-25.04%	-33.18%	-57.46%	2,574.19%	-24.39%	-34.22%	-	-
Horiz. %	283.42%	378.07%	565.78%	1,329.95%	49.73%	65.78%	100.00%	-
NAPS	1.2739	1.2736	1.2626	1.2529	1.2702	1.3701	1.3921	-5.74%
YoY %	0.02%	0.87%	0.77%	-1.36%	-7.29%	-1.58%	-	-
Horiz. %	91.51%	91.49%	90.70%	90.00%	91.24%	98.42%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	-
Price	0.565	0.495	0.955	0.92	0.955	0.67	0.52	-
P/RPS	0.58	0.47	0.81	0.73	0.70	0.47	0.36	37.47%
YoY %	23.40%	-41.98%	10.96%	4.29%	48.94%	30.56%	-	-
Horiz. %	161.11%	130.56%	225.00%	202.78%	194.44%	130.56%	100.00%	-
P/EPS	13.11	8.96	8.63	4.77	14.77	9.55	5.30	83.00%
YoY %	46.32%	3.82%	80.92%	-67.70%	54.66%	80.19%	-	-
Horiz. %	247.36%	169.06%	162.83%	90.00%	278.68%	180.19%	100.00%	-
EY	7.63	11.15	11.58	20.95	6.77	10.47	18.88	-45.36%
YoY %	-31.57%	-3.71%	-44.73%	209.45%	-35.34%	-44.54%	-	-
Horiz. %	40.41%	59.06%	61.33%	110.96%	35.86%	55.46%	100.00%	-
DY	10.09	15.35	11.94	29.13	1.05	1.99	3.85	90.19%
YoY %	-34.27%	28.56%	-59.01%	2,674.29%	-47.24%	-48.31%	-	-
Horiz. %	262.08%	398.70%	310.13%	756.62%	27.27%	51.69%	100.00%	-
P/NAPS	0.41	0.36	0.70	0.68	0.70	0.45	0.35	11.13%
YoY %	13.89%	-48.57%	2.94%	-2.86%	55.56%	28.57%	-	-
Horiz. %	117.14%	102.86%	200.00%	194.29%	200.00%	128.57%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	16/06/20	25/02/20	29/11/19	30/08/19	29/05/19	26/02/19	-
Price	0.575	0.62	0.87	0.94	0.94	0.925	0.55	-
P/RPS	0.59	0.59	0.74	0.75	0.69	0.65	0.38	34.12%
YoY %	0.00%	-20.27%	-1.33%	8.70%	6.15%	71.05%	-	-
Horiz. %	155.26%	155.26%	194.74%	197.37%	181.58%	171.05%	100.00%	-
P/EPS	13.34	11.23	7.87	4.88	14.54	13.19	5.60	78.46%
YoY %	18.79%	42.69%	61.27%	-66.44%	10.24%	135.54%	-	-
Horiz. %	238.21%	200.54%	140.54%	87.14%	259.64%	235.54%	100.00%	-
EY	7.49	8.91	12.71	20.51	6.88	7.58	17.85	-43.98%
YoY %	-15.94%	-29.90%	-38.03%	198.11%	-9.23%	-57.54%	-	-
Horiz. %	41.96%	49.92%	71.20%	114.90%	38.54%	42.46%	100.00%	-
DY	9.91	12.26	13.10	28.51	1.06	1.44	3.64	95.09%
YoY %	-19.17%	-6.41%	-54.05%	2,589.62%	-26.39%	-60.44%	-	-
Horiz. %	272.25%	336.81%	359.89%	783.24%	29.12%	39.56%	100.00%	-
P/NAPS	0.42	0.45	0.64	0.70	0.69	0.63	0.37	8.82%
YoY %	-6.67%	-29.69%	-8.57%	1.45%	9.52%	70.27%	-	-
Horiz. %	113.51%	121.62%	172.97%	189.19%	186.49%	170.27%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:30:00

EMA 5

5 Mins

SELL

2024-07-03 16:25:00

ADX

5 Mins

SELL

2024-07-03 16:00:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-07-03 16:00:00

TURTLE SYSTEM 55

30 Mins

SELL

2024-07-03 15:40:00

ADX

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

950

MPI

MALAYSIAN PACIFIC INDUSTRIES

928

PTRANS

PERAK TRANSIT BERHAD

926

HLIND

HONG LEONG INDUSTRIES BHD

877

YTLPOWR

YTL POWER INTERNATIONAL BHD

822

JCY

JCY INTERNATIONAL BERHAD

810

GENTING

GENTING BHD

684

PBBANK

PUBLIC BANK BHD

556

NOTION

NOTION VTEC BHD

553

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More