[SUCCESS] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -74.52%
YoY- 18.9%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 198,095 145,290 97,394 45,456 185,006 142,915 91,297 67.36%
PBT 35,056 26,240 17,530 8,099 32,068 26,768 16,946 62.13%
Tax -8,546 -6,558 -4,331 -2,004 -6,922 -7,249 -4,245 59.23%
NP 26,510 19,682 13,199 6,095 25,146 19,519 12,701 63.10%
-
NP to SH 25,678 19,168 12,902 6,065 23,802 18,372 11,684 68.79%
-
Tax Rate 24.38% 24.99% 24.71% 24.74% 21.59% 27.08% 25.05% -
Total Cost 171,585 125,608 84,195 39,361 159,860 123,396 78,596 68.04%
-
Net Worth 133,677 126,513 120,545 117,001 110,261 105,599 98,366 22.62%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,580 3,580 3,580 3,581 3,595 3,599 3,598 -0.33%
Div Payout % 13.94% 18.68% 27.75% 59.06% 15.11% 19.60% 30.80% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 133,677 126,513 120,545 117,001 110,261 105,599 98,366 22.62%
NOSH 119,354 119,352 119,352 119,389 119,848 119,999 119,958 -0.33%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.38% 13.55% 13.55% 13.41% 13.59% 13.66% 13.91% -
ROE 19.21% 15.15% 10.70% 5.18% 21.59% 17.40% 11.88% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 165.97 121.73 81.60 38.07 154.37 119.10 76.11 67.92%
EPS 21.52 16.06 10.81 5.08 19.86 15.31 9.74 69.39%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 1.12 1.06 1.01 0.98 0.92 0.88 0.82 23.03%
Adjusted Per Share Value based on latest NOSH - 119,389
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 78.25 57.39 38.47 17.96 73.08 56.45 36.06 67.37%
EPS 10.14 7.57 5.10 2.40 9.40 7.26 4.62 68.64%
DPS 1.41 1.41 1.41 1.41 1.42 1.42 1.42 -0.46%
NAPS 0.528 0.4997 0.4762 0.4622 0.4355 0.4171 0.3886 22.60%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.13 1.01 0.86 0.67 0.61 0.86 0.85 -
P/RPS 0.68 0.83 1.05 1.76 0.40 0.72 1.12 -28.23%
P/EPS 5.25 6.29 7.96 13.19 3.07 5.62 8.73 -28.68%
EY 19.04 15.90 12.57 7.58 32.56 17.80 11.46 40.14%
DY 2.65 2.97 3.49 4.48 4.92 3.49 3.53 -17.35%
P/NAPS 1.01 0.95 0.85 0.68 0.66 0.98 1.04 -1.92%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 24/08/09 25/05/09 26/02/09 17/11/08 18/08/08 -
Price 1.19 1.17 1.05 0.79 0.64 0.66 0.88 -
P/RPS 0.72 0.96 1.29 2.07 0.41 0.55 1.16 -27.17%
P/EPS 5.53 7.29 9.71 15.55 3.22 4.31 9.03 -27.82%
EY 18.08 13.73 10.30 6.43 31.03 23.20 11.07 38.56%
DY 2.52 2.56 2.86 3.80 4.69 4.55 3.41 -18.21%
P/NAPS 1.06 1.10 1.04 0.81 0.70 0.75 1.07 -0.62%

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