[SUCCESS] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 32.19%
YoY- 10.41%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 231,365 148,455 65,291 295,605 224,512 144,512 64,441 134.28%
PBT 33,742 20,910 8,511 40,416 30,746 19,119 8,615 148.26%
Tax -8,886 -5,515 -2,117 -9,781 -7,284 -4,956 -2,017 168.49%
NP 24,856 15,395 6,394 30,635 23,462 14,163 6,598 141.91%
-
NP to SH 22,122 13,613 5,913 27,042 20,457 12,236 5,621 149.06%
-
Tax Rate 26.34% 26.37% 24.87% 24.20% 23.69% 25.92% 23.41% -
Total Cost 206,509 133,060 58,897 264,970 201,050 130,349 57,843 133.41%
-
Net Worth 211,290 203,333 195,973 191,479 183,573 175,784 173,572 13.99%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,463 - - 3,439 3,442 3,446 - -
Div Payout % 15.66% - - 12.72% 16.83% 28.17% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 211,290 203,333 195,973 191,479 183,573 175,784 173,572 13.99%
NOSH 115,459 114,877 112,628 114,658 114,733 114,892 114,948 0.29%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.74% 10.37% 9.79% 10.36% 10.45% 9.80% 10.24% -
ROE 10.47% 6.69% 3.02% 14.12% 11.14% 6.96% 3.24% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 200.39 129.23 57.97 257.81 195.68 125.78 56.06 133.60%
EPS 19.16 11.85 5.25 23.59 17.83 10.65 4.89 148.33%
DPS 3.00 0.00 0.00 3.00 3.00 3.00 0.00 -
NAPS 1.83 1.77 1.74 1.67 1.60 1.53 1.51 13.65%
Adjusted Per Share Value based on latest NOSH - 114,721
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 91.39 58.64 25.79 116.77 88.68 57.08 25.45 134.31%
EPS 8.74 5.38 2.34 10.68 8.08 4.83 2.22 149.12%
DPS 1.37 0.00 0.00 1.36 1.36 1.36 0.00 -
NAPS 0.8346 0.8032 0.7741 0.7564 0.7251 0.6944 0.6856 13.99%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.19 1.11 1.03 1.01 1.03 0.94 0.92 -
P/RPS 0.59 0.86 1.78 0.39 0.53 0.75 1.64 -49.38%
P/EPS 6.21 9.37 19.62 4.28 5.78 8.83 18.81 -52.19%
EY 16.10 10.68 5.10 23.35 17.31 11.33 5.32 109.08%
DY 2.52 0.00 0.00 2.97 2.91 3.19 0.00 -
P/NAPS 0.65 0.63 0.59 0.60 0.64 0.61 0.61 4.32%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 27/05/13 25/02/13 26/11/12 27/08/12 21/05/12 -
Price 1.22 1.14 1.16 1.00 1.04 1.08 0.94 -
P/RPS 0.61 0.88 2.00 0.39 0.53 0.86 1.68 -49.07%
P/EPS 6.37 9.62 22.10 4.24 5.83 10.14 19.22 -52.07%
EY 15.70 10.39 4.53 23.58 17.14 9.86 5.20 108.75%
DY 2.46 0.00 0.00 3.00 2.88 2.78 0.00 -
P/NAPS 0.67 0.64 0.67 0.60 0.65 0.71 0.62 5.30%

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