[SUCCESS] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -91.32%
YoY- -72.13%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 231,492 174,584 119,500 45,880 237,063 183,990 134,030 44.09%
PBT 29,303 20,709 13,346 2,051 30,425 25,168 18,898 34.07%
Tax -6,774 -5,495 -3,682 -316 -7,770 -6,842 -5,126 20.48%
NP 22,529 15,214 9,664 1,735 22,655 18,326 13,772 38.95%
-
NP to SH 20,494 14,558 9,169 1,800 20,747 17,119 12,778 37.13%
-
Tax Rate 23.12% 26.53% 27.59% 15.41% 25.54% 27.19% 27.12% -
Total Cost 208,963 159,370 109,836 44,145 214,408 165,664 120,258 44.68%
-
Net Worth 350,532 345,719 338,702 340,232 333,897 328,305 325,621 5.05%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 4,123 4,121 4,119 - 2,286 2,279 2,293 48.02%
Div Payout % 20.12% 28.31% 44.93% - 11.02% 13.32% 17.95% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 350,532 345,719 338,702 340,232 333,897 328,305 325,621 5.05%
NOSH 252,064 251,961 251,795 251,318 251,276 250,575 249,976 0.55%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 9.73% 8.71% 8.09% 3.78% 9.56% 9.96% 10.28% -
ROE 5.85% 4.21% 2.71% 0.53% 6.21% 5.21% 3.92% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 101.04 76.25 52.22 19.82 103.66 80.70 58.45 44.18%
EPS 8.95 6.36 4.01 0.78 9.09 7.50 5.59 36.97%
DPS 1.80 1.80 1.80 0.00 1.00 1.00 1.00 48.13%
NAPS 1.53 1.51 1.48 1.47 1.46 1.44 1.42 5.11%
Adjusted Per Share Value based on latest NOSH - 251,318
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 91.58 69.07 47.28 18.15 93.79 72.79 53.03 44.08%
EPS 8.11 5.76 3.63 0.71 8.21 6.77 5.06 37.07%
DPS 1.63 1.63 1.63 0.00 0.90 0.90 0.91 47.64%
NAPS 1.3868 1.3678 1.34 1.3461 1.321 1.2989 1.2882 5.05%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.745 0.77 0.805 0.93 0.83 0.83 0.755 -
P/RPS 0.74 1.01 1.54 4.69 0.80 1.03 1.29 -31.03%
P/EPS 8.33 12.11 20.09 119.58 9.15 11.05 13.55 -27.76%
EY 12.01 8.26 4.98 0.84 10.93 9.05 7.38 38.47%
DY 2.42 2.34 2.24 0.00 1.20 1.20 1.32 49.96%
P/NAPS 0.49 0.51 0.54 0.63 0.57 0.58 0.53 -5.11%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 24/05/22 22/02/22 23/11/21 27/09/21 25/05/21 23/02/21 -
Price 0.73 0.75 0.725 0.815 0.945 0.80 0.715 -
P/RPS 0.72 0.98 1.39 4.11 0.91 0.99 1.22 -29.70%
P/EPS 8.16 11.80 18.10 104.80 10.42 10.65 12.83 -26.10%
EY 12.25 8.48 5.53 0.95 9.60 9.39 7.79 35.33%
DY 2.47 2.40 2.48 0.00 1.06 1.25 1.40 46.16%
P/NAPS 0.48 0.50 0.49 0.55 0.65 0.56 0.50 -2.69%

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