[SUCCESS] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 29.56%
YoY- 32.9%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 145,290 97,394 45,456 185,006 142,915 91,297 42,647 126.24%
PBT 26,240 17,530 8,099 32,068 26,768 16,946 7,677 126.73%
Tax -6,558 -4,331 -2,004 -6,922 -7,249 -4,245 -1,879 129.91%
NP 19,682 13,199 6,095 25,146 19,519 12,701 5,798 125.70%
-
NP to SH 19,168 12,902 6,065 23,802 18,372 11,684 5,101 141.50%
-
Tax Rate 24.99% 24.71% 24.74% 21.59% 27.08% 25.05% 24.48% -
Total Cost 125,608 84,195 39,361 159,860 123,396 78,596 36,849 126.32%
-
Net Worth 126,513 120,545 117,001 110,261 105,599 98,366 96,018 20.16%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,580 3,580 3,581 3,595 3,599 3,598 - -
Div Payout % 18.68% 27.75% 59.06% 15.11% 19.60% 30.80% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 126,513 120,545 117,001 110,261 105,599 98,366 96,018 20.16%
NOSH 119,352 119,352 119,389 119,848 119,999 119,958 120,023 -0.37%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.55% 13.55% 13.41% 13.59% 13.66% 13.91% 13.60% -
ROE 15.15% 10.70% 5.18% 21.59% 17.40% 11.88% 5.31% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 121.73 81.60 38.07 154.37 119.10 76.11 35.53 127.09%
EPS 16.06 10.81 5.08 19.86 15.31 9.74 4.25 142.41%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 0.00 -
NAPS 1.06 1.01 0.98 0.92 0.88 0.82 0.80 20.61%
Adjusted Per Share Value based on latest NOSH - 119,845
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 57.39 38.47 17.96 73.08 56.45 36.06 16.85 126.20%
EPS 7.57 5.10 2.40 9.40 7.26 4.62 2.01 141.87%
DPS 1.41 1.41 1.41 1.42 1.42 1.42 0.00 -
NAPS 0.4997 0.4762 0.4622 0.4355 0.4171 0.3886 0.3793 20.15%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.01 0.86 0.67 0.61 0.86 0.85 0.79 -
P/RPS 0.83 1.05 1.76 0.40 0.72 1.12 2.22 -48.07%
P/EPS 6.29 7.96 13.19 3.07 5.62 8.73 18.59 -51.41%
EY 15.90 12.57 7.58 32.56 17.80 11.46 5.38 105.80%
DY 2.97 3.49 4.48 4.92 3.49 3.53 0.00 -
P/NAPS 0.95 0.85 0.68 0.66 0.98 1.04 0.99 -2.70%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 24/08/09 25/05/09 26/02/09 17/11/08 18/08/08 21/05/08 -
Price 1.17 1.05 0.79 0.64 0.66 0.88 1.00 -
P/RPS 0.96 1.29 2.07 0.41 0.55 1.16 2.81 -51.09%
P/EPS 7.29 9.71 15.55 3.22 4.31 9.03 23.53 -54.18%
EY 13.73 10.30 6.43 31.03 23.20 11.07 4.25 118.37%
DY 2.56 2.86 3.80 4.69 4.55 3.41 0.00 -
P/NAPS 1.10 1.04 0.81 0.70 0.75 1.07 1.25 -8.16%

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