[SUCCESS] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 43.62%
YoY- 17.54%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 101,921 65,402 25,764 80,998 59,547 39,447 16,959 230.19%
PBT 19,511 12,966 4,244 15,546 11,663 8,160 3,177 234.98%
Tax -5,233 -3,755 -866 -3,398 -3,177 -2,176 -841 237.92%
NP 14,278 9,211 3,378 12,148 8,486 5,984 2,336 233.92%
-
NP to SH 12,505 8,122 3,121 12,070 8,404 5,945 2,325 206.66%
-
Tax Rate 26.82% 28.96% 20.41% 21.86% 27.24% 26.67% 26.47% -
Total Cost 87,643 56,191 22,386 68,850 51,061 33,463 14,623 229.59%
-
Net Worth 85,423 81,337 78,895 70,538 67,168 65,611 0 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,966 2,947 - - - - - -
Div Payout % 23.72% 36.28% - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 85,423 81,337 78,895 70,538 67,168 65,611 0 -
NOSH 118,643 117,880 116,022 111,966 79,961 80,013 79,896 30.12%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 14.01% 14.08% 13.11% 15.00% 14.25% 15.17% 13.77% -
ROE 14.64% 9.99% 3.96% 17.11% 12.51% 9.06% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 85.91 55.48 22.21 72.34 74.47 49.30 21.23 153.72%
EPS 10.54 6.89 2.69 10.78 10.51 7.43 2.08 194.72%
DPS 2.50 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.69 0.68 0.63 0.84 0.82 0.00 -
Adjusted Per Share Value based on latest NOSH - 112,110
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 40.26 25.83 10.18 32.00 23.52 15.58 6.70 230.16%
EPS 4.94 3.21 1.23 4.77 3.32 2.35 0.92 206.32%
DPS 1.17 1.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3374 0.3213 0.3116 0.2786 0.2653 0.2592 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.95 0.93 0.60 0.66 0.83 0.85 0.94 -
P/RPS 1.11 1.68 2.70 0.91 1.11 1.72 4.43 -60.22%
P/EPS 9.01 13.50 22.30 6.12 7.90 11.44 32.30 -57.27%
EY 11.09 7.41 4.48 16.33 12.66 8.74 3.10 133.72%
DY 2.63 2.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.35 0.88 1.05 0.99 1.04 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 20/08/07 21/05/07 15/02/07 20/11/06 11/08/06 19/05/06 -
Price 0.83 0.84 0.57 0.66 0.93 0.88 0.86 -
P/RPS 0.97 1.51 2.57 0.91 1.25 1.78 4.05 -61.39%
P/EPS 7.87 12.19 21.19 6.12 8.85 11.84 29.55 -58.57%
EY 12.70 8.20 4.72 16.33 11.30 8.44 3.38 141.49%
DY 3.01 2.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.22 0.84 1.05 1.11 1.07 0.00 -

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