[SUCCESS] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -25.4%
YoY- 101.37%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 230,112 185,903 138,366 73,652 318,818 249,766 169,950 22.41%
PBT 18,716 16,694 18,814 15,137 25,040 21,265 19,293 -2.00%
Tax -5,432 -4,313 -4,021 -2,632 -7,764 -7,110 -5,999 -6.41%
NP 13,284 12,381 14,793 12,505 17,276 14,155 13,294 -0.05%
-
NP to SH 10,141 9,744 12,984 11,311 15,162 12,315 11,599 -8.57%
-
Tax Rate 29.02% 25.84% 21.37% 17.39% 31.01% 33.44% 31.09% -
Total Cost 216,828 173,522 123,573 61,147 301,542 235,611 156,656 24.22%
-
Net Worth 322,184 322,114 319,317 316,872 321,245 346,509 352,076 -5.74%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 13,414 13,411 13,383 15,726 2,344 2,341 2,362 218.64%
Div Payout % 132.28% 137.64% 103.07% 139.03% 15.47% 19.01% 20.37% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 322,184 322,114 319,317 316,872 321,245 346,509 352,076 -5.74%
NOSH 249,743 249,700 234,792 249,275 248,955 248,500 248,498 0.33%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 5.77% 6.66% 10.69% 16.98% 5.42% 5.67% 7.82% -
ROE 3.15% 3.03% 4.07% 3.57% 4.72% 3.55% 3.29% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 97.78 79.01 58.93 31.38 135.96 106.68 71.92 22.74%
EPS 4.31 4.15 5.53 4.82 6.45 5.24 4.91 -8.32%
DPS 5.70 5.70 5.70 6.70 1.00 1.00 1.00 219.43%
NAPS 1.369 1.369 1.36 1.35 1.37 1.48 1.49 -5.49%
Adjusted Per Share Value based on latest NOSH - 249,275
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 90.91 73.44 54.66 29.10 125.96 98.68 67.14 22.41%
EPS 4.01 3.85 5.13 4.47 5.99 4.87 4.58 -8.48%
DPS 5.30 5.30 5.29 6.21 0.93 0.92 0.93 219.39%
NAPS 1.2729 1.2726 1.2615 1.2519 1.2691 1.369 1.3909 -5.74%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.565 0.495 0.955 0.92 0.955 0.67 0.52 -
P/RPS 0.58 0.63 1.62 2.93 0.70 0.63 0.72 -13.43%
P/EPS 13.11 11.95 17.27 19.09 14.77 12.74 10.59 15.30%
EY 7.63 8.37 5.79 5.24 6.77 7.85 9.44 -13.24%
DY 10.09 11.52 5.97 7.28 1.05 1.49 1.92 202.57%
P/NAPS 0.41 0.36 0.70 0.68 0.70 0.45 0.35 11.13%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 16/06/20 25/02/20 29/11/19 30/08/19 29/05/19 26/02/19 -
Price 0.575 0.62 0.87 0.94 0.94 0.925 0.55 -
P/RPS 0.59 0.78 1.48 3.00 0.69 0.87 0.76 -15.54%
P/EPS 13.34 14.97 15.73 19.51 14.54 17.59 11.20 12.37%
EY 7.49 6.68 6.36 5.13 6.88 5.69 8.92 -11.00%
DY 9.91 9.19 6.55 7.13 1.06 1.08 1.82 209.82%
P/NAPS 0.42 0.45 0.64 0.70 0.69 0.63 0.37 8.82%

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