[SUCCESS] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 7.42%
YoY- 48.38%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 190,553 182,594 170,588 146,096 135,894 130,804 103,056 50.47%
PBT 35,690 33,892 30,708 27,331 26,014 25,932 16,976 63.89%
Tax -9,665 -8,490 -7,516 -6,788 -6,977 -7,510 -3,464 97.82%
NP 26,025 25,402 23,192 20,543 19,037 18,422 13,512 54.61%
-
NP to SH 24,496 23,368 20,404 17,910 16,673 16,244 12,484 56.54%
-
Tax Rate 27.08% 25.05% 24.48% 24.84% 26.82% 28.96% 20.41% -
Total Cost 164,528 157,192 147,396 125,553 116,857 112,382 89,544 49.84%
-
Net Worth 105,599 98,366 96,018 90,442 85,423 81,337 78,895 21.38%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 4,799 7,197 - 2,975 3,954 5,894 - -
Div Payout % 19.60% 30.80% - 16.61% 23.72% 36.28% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 105,599 98,366 96,018 90,442 85,423 81,337 78,895 21.38%
NOSH 119,999 119,958 120,023 119,003 118,643 117,880 116,022 2.26%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.66% 13.91% 13.60% 14.06% 14.01% 14.08% 13.11% -
ROE 23.20% 23.76% 21.25% 19.80% 19.52% 19.97% 15.82% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 158.79 152.21 142.13 122.77 114.54 110.96 88.82 47.14%
EPS 20.41 19.48 17.00 15.05 14.05 13.78 10.76 53.05%
DPS 4.00 6.00 0.00 2.50 3.33 5.00 0.00 -
NAPS 0.88 0.82 0.80 0.76 0.72 0.69 0.68 18.69%
Adjusted Per Share Value based on latest NOSH - 119,052
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 75.27 72.13 67.38 57.71 53.68 51.67 40.71 50.47%
EPS 9.68 9.23 8.06 7.07 6.59 6.42 4.93 56.60%
DPS 1.90 2.84 0.00 1.18 1.56 2.33 0.00 -
NAPS 0.4171 0.3886 0.3793 0.3573 0.3374 0.3213 0.3116 21.39%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.86 0.85 0.79 0.88 0.95 0.93 0.60 -
P/RPS 0.54 0.56 0.56 0.72 0.83 0.84 0.68 -14.20%
P/EPS 4.21 4.36 4.65 5.85 6.76 6.75 5.58 -17.08%
EY 23.74 22.92 21.52 17.10 14.79 14.82 17.93 20.51%
DY 4.65 7.06 0.00 2.84 3.51 5.38 0.00 -
P/NAPS 0.98 1.04 0.99 1.16 1.32 1.35 0.88 7.41%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 18/08/08 21/05/08 25/02/08 29/11/07 20/08/07 21/05/07 -
Price 0.66 0.88 1.00 0.75 0.83 0.84 0.57 -
P/RPS 0.42 0.58 0.70 0.61 0.72 0.76 0.64 -24.42%
P/EPS 3.23 4.52 5.88 4.98 5.91 6.10 5.30 -28.05%
EY 30.93 22.14 17.00 20.07 16.93 16.40 18.88 38.84%
DY 6.06 6.82 0.00 3.33 4.02 5.95 0.00 -
P/NAPS 0.75 1.07 1.25 0.99 1.15 1.22 0.84 -7.25%

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