[SUCCESS] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 13.93%
YoY- 63.44%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 185,006 190,553 182,594 170,588 146,096 135,894 130,804 25.86%
PBT 32,068 35,690 33,892 30,708 27,331 26,014 25,932 15.13%
Tax -6,922 -9,665 -8,490 -7,516 -6,788 -6,977 -7,510 -5.26%
NP 25,146 26,025 25,402 23,192 20,543 19,037 18,422 22.93%
-
NP to SH 23,802 24,496 23,368 20,404 17,910 16,673 16,244 28.85%
-
Tax Rate 21.59% 27.08% 25.05% 24.48% 24.84% 26.82% 28.96% -
Total Cost 159,860 164,528 157,192 147,396 125,553 116,857 112,382 26.34%
-
Net Worth 110,261 105,599 98,366 96,018 90,442 85,423 81,337 22.37%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,595 4,799 7,197 - 2,975 3,954 5,894 -27.97%
Div Payout % 15.11% 19.60% 30.80% - 16.61% 23.72% 36.28% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 110,261 105,599 98,366 96,018 90,442 85,423 81,337 22.37%
NOSH 119,848 119,999 119,958 120,023 119,003 118,643 117,880 1.10%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 13.59% 13.66% 13.91% 13.60% 14.06% 14.01% 14.08% -
ROE 21.59% 23.20% 23.76% 21.25% 19.80% 19.52% 19.97% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 154.37 158.79 152.21 142.13 122.77 114.54 110.96 24.49%
EPS 19.86 20.41 19.48 17.00 15.05 14.05 13.78 27.44%
DPS 3.00 4.00 6.00 0.00 2.50 3.33 5.00 -28.75%
NAPS 0.92 0.88 0.82 0.80 0.76 0.72 0.69 21.03%
Adjusted Per Share Value based on latest NOSH - 120,023
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 73.08 75.27 72.13 67.38 57.71 53.68 51.67 25.86%
EPS 9.40 9.68 9.23 8.06 7.07 6.59 6.42 28.79%
DPS 1.42 1.90 2.84 0.00 1.18 1.56 2.33 -28.00%
NAPS 0.4355 0.4171 0.3886 0.3793 0.3573 0.3374 0.3213 22.36%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.61 0.86 0.85 0.79 0.88 0.95 0.93 -
P/RPS 0.40 0.54 0.56 0.56 0.72 0.83 0.84 -38.88%
P/EPS 3.07 4.21 4.36 4.65 5.85 6.76 6.75 -40.71%
EY 32.56 23.74 22.92 21.52 17.10 14.79 14.82 68.59%
DY 4.92 4.65 7.06 0.00 2.84 3.51 5.38 -5.75%
P/NAPS 0.66 0.98 1.04 0.99 1.16 1.32 1.35 -37.80%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 17/11/08 18/08/08 21/05/08 25/02/08 29/11/07 20/08/07 -
Price 0.64 0.66 0.88 1.00 0.75 0.83 0.84 -
P/RPS 0.41 0.42 0.58 0.70 0.61 0.72 0.76 -33.60%
P/EPS 3.22 3.23 4.52 5.88 4.98 5.91 6.10 -34.55%
EY 31.03 30.93 22.14 17.00 20.07 16.93 16.40 52.68%
DY 4.69 6.06 6.82 0.00 3.33 4.02 5.95 -14.60%
P/NAPS 0.70 0.75 1.07 1.25 0.99 1.15 1.22 -30.83%

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