[SUCCESS] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -74.14%
YoY- 34.24%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 146,096 101,921 65,402 25,764 80,998 59,547 39,447 138.80%
PBT 27,331 19,511 12,966 4,244 15,546 11,663 8,160 123.36%
Tax -6,788 -5,233 -3,755 -866 -3,398 -3,177 -2,176 113.05%
NP 20,543 14,278 9,211 3,378 12,148 8,486 5,984 127.05%
-
NP to SH 17,910 12,505 8,122 3,121 12,070 8,404 5,945 108.17%
-
Tax Rate 24.84% 26.82% 28.96% 20.41% 21.86% 27.24% 26.67% -
Total Cost 125,553 87,643 56,191 22,386 68,850 51,061 33,463 140.87%
-
Net Worth 90,442 85,423 81,337 78,895 70,538 67,168 65,611 23.78%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,975 2,966 2,947 - - - - -
Div Payout % 16.61% 23.72% 36.28% - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 90,442 85,423 81,337 78,895 70,538 67,168 65,611 23.78%
NOSH 119,003 118,643 117,880 116,022 111,966 79,961 80,013 30.20%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.06% 14.01% 14.08% 13.11% 15.00% 14.25% 15.17% -
ROE 19.80% 14.64% 9.99% 3.96% 17.11% 12.51% 9.06% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 122.77 85.91 55.48 22.21 72.34 74.47 49.30 83.41%
EPS 15.05 10.54 6.89 2.69 10.78 10.51 7.43 59.88%
DPS 2.50 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.72 0.69 0.68 0.63 0.84 0.82 -4.92%
Adjusted Per Share Value based on latest NOSH - 116,022
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 57.77 40.30 25.86 10.19 32.03 23.54 15.60 138.79%
EPS 7.08 4.94 3.21 1.23 4.77 3.32 2.35 108.17%
DPS 1.18 1.17 1.17 0.00 0.00 0.00 0.00 -
NAPS 0.3576 0.3378 0.3216 0.312 0.2789 0.2656 0.2594 23.79%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.88 0.95 0.93 0.60 0.66 0.83 0.85 -
P/RPS 0.72 1.11 1.68 2.70 0.91 1.11 1.72 -43.95%
P/EPS 5.85 9.01 13.50 22.30 6.12 7.90 11.44 -35.97%
EY 17.10 11.09 7.41 4.48 16.33 12.66 8.74 56.23%
DY 2.84 2.63 2.69 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.32 1.35 0.88 1.05 0.99 1.04 7.53%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 29/11/07 20/08/07 21/05/07 15/02/07 20/11/06 11/08/06 -
Price 0.75 0.83 0.84 0.57 0.66 0.93 0.88 -
P/RPS 0.61 0.97 1.51 2.57 0.91 1.25 1.78 -50.93%
P/EPS 4.98 7.87 12.19 21.19 6.12 8.85 11.84 -43.77%
EY 20.07 12.70 8.20 4.72 16.33 11.30 8.44 77.87%
DY 3.33 3.01 2.98 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.15 1.22 0.84 1.05 1.11 1.07 -5.03%

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