[SUCCESS] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 41.36%
YoY- 19.87%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 65,402 25,764 80,998 59,547 39,447 16,959 74,268 -8.14%
PBT 12,966 4,244 15,546 11,663 8,160 3,177 13,209 -1.23%
Tax -3,755 -866 -3,398 -3,177 -2,176 -841 -2,815 21.24%
NP 9,211 3,378 12,148 8,486 5,984 2,336 10,394 -7.75%
-
NP to SH 8,122 3,121 12,070 8,404 5,945 2,325 10,269 -14.51%
-
Tax Rate 28.96% 20.41% 21.86% 27.24% 26.67% 26.47% 21.31% -
Total Cost 56,191 22,386 68,850 51,061 33,463 14,623 63,874 -8.21%
-
Net Worth 81,337 78,895 70,538 67,168 65,611 0 42,395 54.58%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,947 - - - - - - -
Div Payout % 36.28% - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 81,337 78,895 70,538 67,168 65,611 0 42,395 54.58%
NOSH 117,880 116,022 111,966 79,961 80,013 79,896 79,992 29.58%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.08% 13.11% 15.00% 14.25% 15.17% 13.77% 14.00% -
ROE 9.99% 3.96% 17.11% 12.51% 9.06% 0.00% 24.22% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 55.48 22.21 72.34 74.47 49.30 21.23 92.84 -29.11%
EPS 6.89 2.69 10.78 10.51 7.43 2.08 9.17 -17.39%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.63 0.84 0.82 0.00 0.53 19.28%
Adjusted Per Share Value based on latest NOSH - 80,097
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.83 10.18 32.00 23.52 15.58 6.70 29.34 -8.16%
EPS 3.21 1.23 4.77 3.32 2.35 0.92 4.06 -14.53%
DPS 1.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3213 0.3116 0.2786 0.2653 0.2592 0.00 0.1675 54.56%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.93 0.60 0.66 0.83 0.85 0.94 0.64 -
P/RPS 1.68 2.70 0.91 1.11 1.72 4.43 0.69 81.27%
P/EPS 13.50 22.30 6.12 7.90 11.44 32.30 4.99 94.51%
EY 7.41 4.48 16.33 12.66 8.74 3.10 20.06 -48.61%
DY 2.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.88 1.05 0.99 1.04 0.00 1.21 7.59%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 21/05/07 15/02/07 20/11/06 11/08/06 19/05/06 20/02/06 -
Price 0.84 0.57 0.66 0.93 0.88 0.86 0.79 -
P/RPS 1.51 2.57 0.91 1.25 1.78 4.05 0.85 46.83%
P/EPS 12.19 21.19 6.12 8.85 11.84 29.55 6.15 57.99%
EY 8.20 4.72 16.33 11.30 8.44 3.38 16.25 -36.69%
DY 2.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.84 1.05 1.11 1.07 0.00 1.49 -12.51%

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