[SUCCESS] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -71.52%
YoY- 63.44%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 185,006 142,915 91,297 42,647 146,096 101,921 65,402 99.38%
PBT 32,068 26,768 16,946 7,677 27,331 19,511 12,966 82.38%
Tax -6,922 -7,249 -4,245 -1,879 -6,788 -5,233 -3,755 50.06%
NP 25,146 19,519 12,701 5,798 20,543 14,278 9,211 94.73%
-
NP to SH 23,802 18,372 11,684 5,101 17,910 12,505 8,122 104.11%
-
Tax Rate 21.59% 27.08% 25.05% 24.48% 24.84% 26.82% 28.96% -
Total Cost 159,860 123,396 78,596 36,849 125,553 87,643 56,191 100.14%
-
Net Worth 110,261 105,599 98,366 96,018 90,442 85,423 81,337 22.37%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,595 3,599 3,598 - 2,975 2,966 2,947 14.09%
Div Payout % 15.11% 19.60% 30.80% - 16.61% 23.72% 36.28% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 110,261 105,599 98,366 96,018 90,442 85,423 81,337 22.37%
NOSH 119,848 119,999 119,958 120,023 119,003 118,643 117,880 1.10%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 13.59% 13.66% 13.91% 13.60% 14.06% 14.01% 14.08% -
ROE 21.59% 17.40% 11.88% 5.31% 19.80% 14.64% 9.99% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 154.37 119.10 76.11 35.53 122.77 85.91 55.48 97.21%
EPS 19.86 15.31 9.74 4.25 15.05 10.54 6.89 101.88%
DPS 3.00 3.00 3.00 0.00 2.50 2.50 2.50 12.86%
NAPS 0.92 0.88 0.82 0.80 0.76 0.72 0.69 21.03%
Adjusted Per Share Value based on latest NOSH - 120,023
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 73.15 56.51 36.10 16.86 57.77 40.30 25.86 99.38%
EPS 9.41 7.26 4.62 2.02 7.08 4.94 3.21 104.16%
DPS 1.42 1.42 1.42 0.00 1.18 1.17 1.17 13.71%
NAPS 0.436 0.4175 0.3889 0.3797 0.3576 0.3378 0.3216 22.38%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.61 0.86 0.85 0.79 0.88 0.95 0.93 -
P/RPS 0.40 0.72 1.12 2.22 0.72 1.11 1.68 -61.41%
P/EPS 3.07 5.62 8.73 18.59 5.85 9.01 13.50 -62.57%
EY 32.56 17.80 11.46 5.38 17.10 11.09 7.41 167.07%
DY 4.92 3.49 3.53 0.00 2.84 2.63 2.69 49.28%
P/NAPS 0.66 0.98 1.04 0.99 1.16 1.32 1.35 -37.80%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 17/11/08 18/08/08 21/05/08 25/02/08 29/11/07 20/08/07 -
Price 0.64 0.66 0.88 1.00 0.75 0.83 0.84 -
P/RPS 0.41 0.55 1.16 2.81 0.61 0.97 1.51 -57.90%
P/EPS 3.22 4.31 9.03 23.53 4.98 7.87 12.19 -58.66%
EY 31.03 23.20 11.07 4.25 20.07 12.70 8.20 141.85%
DY 4.69 4.55 3.41 0.00 3.33 3.01 2.98 35.11%
P/NAPS 0.70 0.75 1.07 1.25 0.99 1.15 1.22 -30.83%

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