[SUCCESS] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 123.45%
YoY- 22.7%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 0 371,467 281,498 189,638 87,180 322,929 231,365 -
PBT 0 36,445 38,166 25,394 11,046 44,792 33,742 -
Tax 0 -10,930 -10,276 -6,195 -2,515 -12,535 -8,886 -
NP 0 25,515 27,890 19,199 8,531 32,257 24,856 -
-
NP to SH 0 24,437 24,229 16,703 7,475 28,934 22,122 -
-
Tax Rate - 29.99% 26.92% 24.40% 22.77% 27.98% 26.34% -
Total Cost 0 345,952 253,608 170,439 78,649 290,672 206,509 -
-
Net Worth 244,740 240,287 240,306 232,115 227,398 218,741 211,290 10.30%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 4,665 4,666 4,665 - 3,472 3,463 -
Div Payout % - 19.09% 19.26% 27.93% - 12.00% 15.66% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 244,740 240,287 240,306 232,115 227,398 218,741 211,290 10.30%
NOSH 116,543 116,644 116,653 116,641 116,614 115,736 115,459 0.62%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.00% 6.87% 9.91% 10.12% 9.79% 9.99% 10.74% -
ROE 0.00% 10.17% 10.08% 7.20% 3.29% 13.23% 10.47% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.00 318.46 241.31 162.58 74.76 279.02 200.39 -
EPS 0.00 20.95 20.77 14.32 6.41 25.00 19.16 -
DPS 0.00 4.00 4.00 4.00 0.00 3.00 3.00 -
NAPS 2.10 2.06 2.06 1.99 1.95 1.89 1.83 9.61%
Adjusted Per Share Value based on latest NOSH - 116,700
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.00 146.73 111.19 74.91 34.44 127.56 91.39 -
EPS 0.00 9.65 9.57 6.60 2.95 11.43 8.74 -
DPS 0.00 1.84 1.84 1.84 0.00 1.37 1.37 -
NAPS 0.9667 0.9492 0.9492 0.9169 0.8982 0.864 0.8346 10.30%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.61 1.69 1.92 1.60 1.39 1.40 1.19 -
P/RPS 0.00 0.53 0.80 0.98 1.86 0.50 0.59 -
P/EPS 0.00 8.07 9.24 11.17 21.68 5.60 6.21 -
EY 0.00 12.40 10.82 8.95 4.61 17.86 16.10 -
DY 0.00 2.37 2.08 2.50 0.00 2.14 2.52 -
P/NAPS 0.77 0.82 0.93 0.80 0.71 0.74 0.65 11.96%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 27/11/14 25/08/14 26/05/14 25/02/14 25/11/13 -
Price 1.38 1.82 1.84 1.75 1.46 1.40 1.22 -
P/RPS 0.00 0.57 0.76 1.08 1.95 0.50 0.61 -
P/EPS 0.00 8.69 8.86 12.22 22.78 5.60 6.37 -
EY 0.00 11.51 11.29 8.18 4.39 17.86 15.70 -
DY 0.00 2.20 2.17 2.29 0.00 2.14 2.46 -
P/NAPS 0.66 0.88 0.89 0.88 0.75 0.74 0.67 -0.99%

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