[SUCCESS] QoQ Cumulative Quarter Result on 30-Jun-2019 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 23.12%
YoY- 106.65%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 185,903 138,366 73,652 318,818 249,766 169,950 81,193 73.63%
PBT 16,694 18,814 15,137 25,040 21,265 19,293 9,605 44.50%
Tax -4,313 -4,021 -2,632 -7,764 -7,110 -5,999 -3,488 15.18%
NP 12,381 14,793 12,505 17,276 14,155 13,294 6,117 59.94%
-
NP to SH 9,744 12,984 11,311 15,162 12,315 11,599 5,617 44.32%
-
Tax Rate 25.84% 21.37% 17.39% 31.01% 33.44% 31.09% 36.31% -
Total Cost 173,522 123,573 61,147 301,542 235,611 156,656 75,076 74.72%
-
Net Worth 322,114 319,317 316,872 321,245 346,509 352,076 345,599 -4.57%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 13,411 13,383 15,726 2,344 2,341 2,362 2,367 217.48%
Div Payout % 137.64% 103.07% 139.03% 15.47% 19.01% 20.37% 42.14% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 322,114 319,317 316,872 321,245 346,509 352,076 345,599 -4.57%
NOSH 249,700 234,792 249,275 248,955 248,500 248,498 248,498 0.32%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 6.66% 10.69% 16.98% 5.42% 5.67% 7.82% 7.53% -
ROE 3.03% 4.07% 3.57% 4.72% 3.55% 3.29% 1.63% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 79.01 58.93 31.38 135.96 106.68 71.92 34.30 74.32%
EPS 4.15 5.53 4.82 6.45 5.24 4.91 2.37 45.22%
DPS 5.70 5.70 6.70 1.00 1.00 1.00 1.00 218.75%
NAPS 1.369 1.36 1.35 1.37 1.48 1.49 1.46 -4.19%
Adjusted Per Share Value based on latest NOSH - 248,955
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 73.61 54.79 29.16 126.24 98.90 67.30 32.15 73.62%
EPS 3.86 5.14 4.48 6.00 4.88 4.59 2.22 44.54%
DPS 5.31 5.30 6.23 0.93 0.93 0.94 0.94 216.84%
NAPS 1.2755 1.2644 1.2547 1.272 1.3721 1.3941 1.3685 -4.57%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.495 0.955 0.92 0.955 0.67 0.52 0.685 -
P/RPS 0.63 1.62 2.93 0.70 0.63 0.72 2.00 -53.67%
P/EPS 11.95 17.27 19.09 14.77 12.74 10.59 28.87 -44.42%
EY 8.37 5.79 5.24 6.77 7.85 9.44 3.46 80.10%
DY 11.52 5.97 7.28 1.05 1.49 1.92 1.46 295.84%
P/NAPS 0.36 0.70 0.68 0.70 0.45 0.35 0.47 -16.27%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 16/06/20 25/02/20 29/11/19 30/08/19 29/05/19 26/02/19 27/11/18 -
Price 0.62 0.87 0.94 0.94 0.925 0.55 0.585 -
P/RPS 0.78 1.48 3.00 0.69 0.87 0.76 1.71 -40.71%
P/EPS 14.97 15.73 19.51 14.54 17.59 11.20 24.65 -28.26%
EY 6.68 6.36 5.13 6.88 5.69 8.92 4.06 39.32%
DY 9.19 6.55 7.13 1.06 1.08 1.82 1.71 206.50%
P/NAPS 0.45 0.64 0.70 0.69 0.63 0.37 0.40 8.16%

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