[SUCCESS] QoQ Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 95.45%
YoY- -53.2%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 81,193 325,091 251,102 174,943 82,002 395,870 303,676 -58.46%
PBT 9,605 11,713 19,656 18,448 10,004 71,151 57,363 -69.58%
Tax -3,488 -5,662 -4,989 -3,938 -2,209 -16,855 -13,958 -60.29%
NP 6,117 6,051 14,667 14,510 7,795 54,296 43,405 -72.88%
-
NP to SH 5,617 7,337 14,025 12,966 6,634 46,754 36,651 -71.32%
-
Tax Rate 36.31% 48.34% 25.38% 21.35% 22.08% 23.69% 24.33% -
Total Cost 75,076 319,040 236,435 160,433 74,207 341,574 260,271 -56.31%
-
Net Worth 345,599 339,669 351,800 351,800 346,883 307,963 298,615 10.22%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 2,367 9,704 15,770 12,131 5,839 - 5,742 -44.58%
Div Payout % 42.14% 132.27% 112.44% 93.56% 88.03% - 15.67% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 345,599 339,669 351,800 351,800 346,883 307,963 298,615 10.22%
NOSH 248,498 248,498 248,498 248,498 116,795 122,693 122,693 60.01%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.53% 1.86% 5.84% 8.29% 9.51% 13.72% 14.29% -
ROE 1.63% 2.16% 3.99% 3.69% 1.91% 15.18% 12.27% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 34.30 133.99 103.50 72.11 70.21 343.21 264.41 -74.34%
EPS 2.37 3.02 5.78 5.34 5.68 40.18 31.91 -82.30%
DPS 1.00 4.00 6.50 5.00 5.00 0.00 5.00 -65.76%
NAPS 1.46 1.40 1.45 1.45 2.97 2.67 2.60 -31.91%
Adjusted Per Share Value based on latest NOSH - 248,498
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 32.07 128.41 99.19 69.10 32.39 156.37 119.95 -58.46%
EPS 2.22 2.90 5.54 5.12 2.62 18.47 14.48 -71.32%
DPS 0.94 3.83 6.23 4.79 2.31 0.00 2.27 -44.41%
NAPS 1.3652 1.3417 1.3896 1.3896 1.3702 1.2165 1.1796 10.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.685 0.83 0.86 1.20 3.30 3.61 3.05 -
P/RPS 2.00 0.62 0.83 1.66 4.70 1.05 1.15 44.56%
P/EPS 28.87 27.45 14.88 22.45 58.10 8.91 9.56 108.78%
EY 3.46 3.64 6.72 4.45 1.72 11.23 10.46 -52.13%
DY 1.46 4.82 7.56 4.17 1.52 0.00 1.64 -7.45%
P/NAPS 0.47 0.59 0.59 0.83 1.11 1.35 1.17 -45.52%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 29/08/18 28/05/18 28/02/18 29/11/17 30/08/17 29/05/17 -
Price 0.585 0.83 1.00 1.05 3.20 3.67 4.00 -
P/RPS 1.71 0.62 0.97 1.46 4.56 1.07 1.51 8.63%
P/EPS 24.65 27.45 17.30 19.65 56.34 9.05 12.53 56.93%
EY 4.06 3.64 5.78 5.09 1.78 11.04 7.98 -36.24%
DY 1.71 4.82 6.50 4.76 1.56 0.00 1.25 23.20%
P/NAPS 0.40 0.59 0.69 0.72 1.08 1.37 1.54 -59.25%

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