[SUCCESS] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 9.85%
YoY- 666.92%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 79,396 78,894 67,836 74,268 75,609 76,862 64,320 15.05%
PBT 15,550 16,320 12,708 13,209 12,736 12,404 10,988 26.02%
Tax -4,236 -4,352 -3,364 -2,815 -3,388 -3,282 -2,704 34.84%
NP 11,314 11,968 9,344 10,394 9,348 9,122 8,284 23.07%
-
NP to SH 11,205 11,890 9,300 10,269 9,348 9,122 8,284 22.28%
-
Tax Rate 27.24% 26.67% 26.47% 21.31% 26.60% 26.46% 24.61% -
Total Cost 68,081 66,926 58,492 63,874 66,261 67,740 56,036 13.84%
-
Net Worth 67,168 65,611 0 42,395 56,824 54,411 51,974 18.62%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 67,168 65,611 0 42,395 56,824 54,411 51,974 18.62%
NOSH 79,961 80,013 79,896 79,992 80,034 80,017 79,961 0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 14.25% 15.17% 13.77% 14.00% 12.36% 11.87% 12.88% -
ROE 16.68% 18.12% 0.00% 24.22% 16.45% 16.76% 15.94% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 99.29 98.60 84.90 92.84 94.47 96.06 80.44 15.05%
EPS 14.01 14.86 8.32 9.17 11.68 11.40 10.36 22.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.00 0.53 0.71 0.68 0.65 18.62%
Adjusted Per Share Value based on latest NOSH - 79,901
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 31.39 31.19 26.82 29.37 29.90 30.39 25.43 15.05%
EPS 4.43 4.70 3.68 4.06 3.70 3.61 3.28 22.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2656 0.2594 0.00 0.1676 0.2247 0.2151 0.2055 18.63%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.83 0.85 0.94 0.64 0.71 0.77 0.85 -
P/RPS 0.84 0.86 1.11 0.69 0.75 0.80 1.06 -14.35%
P/EPS 5.92 5.72 8.08 4.99 6.08 6.75 8.20 -19.50%
EY 16.88 17.48 12.38 20.06 16.45 14.81 12.19 24.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.04 0.00 1.21 1.00 1.13 1.31 -17.01%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 11/08/06 19/05/06 20/02/06 22/11/05 24/08/05 24/05/05 -
Price 0.93 0.88 0.86 0.79 0.63 0.78 0.72 -
P/RPS 0.94 0.89 1.01 0.85 0.67 0.81 0.90 2.93%
P/EPS 6.64 5.92 7.39 6.15 5.39 6.84 6.95 -2.99%
EY 15.07 16.89 13.53 16.25 18.54 14.62 14.39 3.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.07 0.00 1.49 0.89 1.15 1.11 0.00%

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
Post a Comment