[SUCCESS] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -79.75%
YoY- -14.25%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 207,465 140,321 87,891 39,367 198,095 145,290 97,394 65.32%
PBT 34,416 24,247 16,796 7,191 35,056 26,240 17,530 56.59%
Tax -8,460 -5,965 -4,107 -1,941 -8,546 -6,558 -4,331 56.07%
NP 25,956 18,282 12,689 5,250 26,510 19,682 13,199 56.76%
-
NP to SH 24,003 17,354 12,066 5,201 25,678 19,168 12,902 51.09%
-
Tax Rate 24.58% 24.60% 24.45% 26.99% 24.38% 24.99% 24.71% -
Total Cost 181,509 122,039 75,202 34,117 171,585 125,608 84,195 66.64%
-
Net Worth 144,771 142,571 138,812 137,497 133,677 126,513 120,545 12.94%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,053 4,090 4,152 - 3,580 3,580 3,580 8.60%
Div Payout % 16.89% 23.57% 34.41% - 13.94% 18.68% 27.75% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 144,771 142,571 138,812 137,497 133,677 126,513 120,545 12.94%
NOSH 115,817 116,861 118,643 119,563 119,354 119,352 119,352 -1.97%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.51% 13.03% 14.44% 13.34% 13.38% 13.55% 13.55% -
ROE 16.58% 12.17% 8.69% 3.78% 19.21% 15.15% 10.70% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 179.13 120.07 74.08 32.93 165.97 121.73 81.60 68.66%
EPS 20.73 14.85 10.17 4.35 21.52 16.06 10.81 54.17%
DPS 3.50 3.50 3.50 0.00 3.00 3.00 3.00 10.79%
NAPS 1.25 1.22 1.17 1.15 1.12 1.06 1.01 15.22%
Adjusted Per Share Value based on latest NOSH - 119,563
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 82.03 55.48 34.75 15.57 78.33 57.45 38.51 65.32%
EPS 9.49 6.86 4.77 2.06 10.15 7.58 5.10 51.11%
DPS 1.60 1.62 1.64 0.00 1.42 1.42 1.42 8.25%
NAPS 0.5724 0.5637 0.5489 0.5437 0.5286 0.5002 0.4766 12.94%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.09 1.13 1.15 1.31 1.13 1.01 0.86 -
P/RPS 0.61 0.94 1.55 3.98 0.68 0.83 1.05 -30.30%
P/EPS 5.26 7.61 11.31 30.11 5.25 6.29 7.96 -24.07%
EY 19.01 13.14 8.84 3.32 19.04 15.90 12.57 31.65%
DY 3.21 3.10 3.04 0.00 2.65 2.97 3.49 -5.40%
P/NAPS 0.87 0.93 0.98 1.14 1.01 0.95 0.85 1.55%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 22/11/10 23/08/10 24/05/10 24/02/10 23/11/09 24/08/09 -
Price 1.02 1.15 1.18 1.05 1.19 1.17 1.05 -
P/RPS 0.57 0.96 1.59 3.19 0.72 0.96 1.29 -41.90%
P/EPS 4.92 7.74 11.60 24.14 5.53 7.29 9.71 -36.36%
EY 20.32 12.91 8.62 4.14 18.08 13.73 10.30 57.10%
DY 3.43 3.04 2.97 0.00 2.52 2.56 2.86 12.84%
P/NAPS 0.82 0.94 1.01 0.91 1.06 1.10 1.04 -14.61%

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