[SUCCESS] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
18-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 129.05%
YoY- 43.86%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 45,456 185,006 142,915 91,297 42,647 146,096 101,921 -41.59%
PBT 8,099 32,068 26,768 16,946 7,677 27,331 19,511 -44.32%
Tax -2,004 -6,922 -7,249 -4,245 -1,879 -6,788 -5,233 -47.23%
NP 6,095 25,146 19,519 12,701 5,798 20,543 14,278 -43.27%
-
NP to SH 6,065 23,802 18,372 11,684 5,101 17,910 12,505 -38.24%
-
Tax Rate 24.74% 21.59% 27.08% 25.05% 24.48% 24.84% 26.82% -
Total Cost 39,361 159,860 123,396 78,596 36,849 125,553 87,643 -41.32%
-
Net Worth 117,001 110,261 105,599 98,366 96,018 90,442 85,423 23.30%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 3,581 3,595 3,599 3,598 - 2,975 2,966 13.37%
Div Payout % 59.06% 15.11% 19.60% 30.80% - 16.61% 23.72% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 117,001 110,261 105,599 98,366 96,018 90,442 85,423 23.30%
NOSH 119,389 119,848 119,999 119,958 120,023 119,003 118,643 0.41%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 13.41% 13.59% 13.66% 13.91% 13.60% 14.06% 14.01% -
ROE 5.18% 21.59% 17.40% 11.88% 5.31% 19.80% 14.64% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 38.07 154.37 119.10 76.11 35.53 122.77 85.91 -41.84%
EPS 5.08 19.86 15.31 9.74 4.25 15.05 10.54 -38.50%
DPS 3.00 3.00 3.00 3.00 0.00 2.50 2.50 12.91%
NAPS 0.98 0.92 0.88 0.82 0.80 0.76 0.72 22.79%
Adjusted Per Share Value based on latest NOSH - 119,927
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 17.97 73.15 56.51 36.10 16.86 57.77 40.30 -41.60%
EPS 2.40 9.41 7.26 4.62 2.02 7.08 4.94 -38.17%
DPS 1.42 1.42 1.42 1.42 0.00 1.18 1.17 13.76%
NAPS 0.4626 0.436 0.4175 0.3889 0.3797 0.3576 0.3378 23.29%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.67 0.61 0.86 0.85 0.79 0.88 0.95 -
P/RPS 1.76 0.40 0.72 1.12 2.22 0.72 1.11 35.93%
P/EPS 13.19 3.07 5.62 8.73 18.59 5.85 9.01 28.89%
EY 7.58 32.56 17.80 11.46 5.38 17.10 11.09 -22.38%
DY 4.48 4.92 3.49 3.53 0.00 2.84 2.63 42.58%
P/NAPS 0.68 0.66 0.98 1.04 0.99 1.16 1.32 -35.71%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 26/02/09 17/11/08 18/08/08 21/05/08 25/02/08 29/11/07 -
Price 0.79 0.64 0.66 0.88 1.00 0.75 0.83 -
P/RPS 2.07 0.41 0.55 1.16 2.81 0.61 0.97 65.67%
P/EPS 15.55 3.22 4.31 9.03 23.53 4.98 7.87 57.39%
EY 6.43 31.03 23.20 11.07 4.25 20.07 12.70 -36.44%
DY 3.80 4.69 4.55 3.41 0.00 3.33 3.01 16.79%
P/NAPS 0.81 0.70 0.75 1.07 1.25 0.99 1.15 -20.81%

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