[SUCCESS] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 43.22%
YoY- 48.38%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 142,915 91,297 42,647 146,096 101,921 65,402 25,764 212.38%
PBT 26,768 16,946 7,677 27,331 19,511 12,966 4,244 240.22%
Tax -7,249 -4,245 -1,879 -6,788 -5,233 -3,755 -866 310.66%
NP 19,519 12,701 5,798 20,543 14,278 9,211 3,378 220.97%
-
NP to SH 18,372 11,684 5,101 17,910 12,505 8,122 3,121 224.96%
-
Tax Rate 27.08% 25.05% 24.48% 24.84% 26.82% 28.96% 20.41% -
Total Cost 123,396 78,596 36,849 125,553 87,643 56,191 22,386 211.07%
-
Net Worth 105,599 98,366 96,018 90,442 85,423 81,337 78,895 21.38%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,599 3,598 - 2,975 2,966 2,947 - -
Div Payout % 19.60% 30.80% - 16.61% 23.72% 36.28% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 105,599 98,366 96,018 90,442 85,423 81,337 78,895 21.38%
NOSH 119,999 119,958 120,023 119,003 118,643 117,880 116,022 2.26%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.66% 13.91% 13.60% 14.06% 14.01% 14.08% 13.11% -
ROE 17.40% 11.88% 5.31% 19.80% 14.64% 9.99% 3.96% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 119.10 76.11 35.53 122.77 85.91 55.48 22.21 205.43%
EPS 15.31 9.74 4.25 15.05 10.54 6.89 2.69 217.76%
DPS 3.00 3.00 0.00 2.50 2.50 2.50 0.00 -
NAPS 0.88 0.82 0.80 0.76 0.72 0.69 0.68 18.69%
Adjusted Per Share Value based on latest NOSH - 119,052
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 56.51 36.10 16.86 57.77 40.30 25.86 10.19 212.32%
EPS 7.26 4.62 2.02 7.08 4.94 3.21 1.23 225.54%
DPS 1.42 1.42 0.00 1.18 1.17 1.17 0.00 -
NAPS 0.4175 0.3889 0.3797 0.3576 0.3378 0.3216 0.312 21.36%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.86 0.85 0.79 0.88 0.95 0.93 0.60 -
P/RPS 0.72 1.12 2.22 0.72 1.11 1.68 2.70 -58.47%
P/EPS 5.62 8.73 18.59 5.85 9.01 13.50 22.30 -60.00%
EY 17.80 11.46 5.38 17.10 11.09 7.41 4.48 150.22%
DY 3.49 3.53 0.00 2.84 2.63 2.69 0.00 -
P/NAPS 0.98 1.04 0.99 1.16 1.32 1.35 0.88 7.41%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 18/08/08 21/05/08 25/02/08 29/11/07 20/08/07 21/05/07 -
Price 0.66 0.88 1.00 0.75 0.83 0.84 0.57 -
P/RPS 0.55 1.16 2.81 0.61 0.97 1.51 2.57 -64.12%
P/EPS 4.31 9.03 23.53 4.98 7.87 12.19 21.19 -65.31%
EY 23.20 11.07 4.25 20.07 12.70 8.20 4.72 188.25%
DY 4.55 3.41 0.00 3.33 3.01 2.98 0.00 -
P/NAPS 0.75 1.07 1.25 0.99 1.15 1.22 0.84 -7.25%

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