[SUCCESS] QoQ Cumulative Quarter Result on 31-Mar-2019 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 6.17%
YoY- -12.19%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 138,366 73,652 318,818 249,766 169,950 81,193 325,091 -43.32%
PBT 18,814 15,137 25,040 21,265 19,293 9,605 11,713 37.03%
Tax -4,021 -2,632 -7,764 -7,110 -5,999 -3,488 -5,662 -20.35%
NP 14,793 12,505 17,276 14,155 13,294 6,117 6,051 81.18%
-
NP to SH 12,984 11,311 15,162 12,315 11,599 5,617 7,337 46.15%
-
Tax Rate 21.37% 17.39% 31.01% 33.44% 31.09% 36.31% 48.34% -
Total Cost 123,573 61,147 301,542 235,611 156,656 75,076 319,040 -46.77%
-
Net Worth 319,317 316,872 321,245 346,509 352,076 345,599 339,669 -4.02%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 13,383 15,726 2,344 2,341 2,362 2,367 9,704 23.82%
Div Payout % 103.07% 139.03% 15.47% 19.01% 20.37% 42.14% 132.27% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 319,317 316,872 321,245 346,509 352,076 345,599 339,669 -4.02%
NOSH 234,792 249,275 248,955 248,500 248,498 248,498 248,498 -3.70%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.69% 16.98% 5.42% 5.67% 7.82% 7.53% 1.86% -
ROE 4.07% 3.57% 4.72% 3.55% 3.29% 1.63% 2.16% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 58.93 31.38 135.96 106.68 71.92 34.30 133.99 -42.08%
EPS 5.53 4.82 6.45 5.24 4.91 2.37 3.02 49.50%
DPS 5.70 6.70 1.00 1.00 1.00 1.00 4.00 26.55%
NAPS 1.36 1.35 1.37 1.48 1.49 1.46 1.40 -1.90%
Adjusted Per Share Value based on latest NOSH - 248,500
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 54.66 29.09 125.94 98.66 67.13 32.07 128.41 -43.32%
EPS 5.13 4.47 5.99 4.86 4.58 2.22 2.90 46.11%
DPS 5.29 6.21 0.93 0.92 0.93 0.94 3.83 23.95%
NAPS 1.2613 1.2517 1.269 1.3687 1.3907 1.3652 1.3417 -4.02%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.955 0.92 0.955 0.67 0.52 0.685 0.83 -
P/RPS 1.62 2.93 0.70 0.63 0.72 2.00 0.62 89.37%
P/EPS 17.27 19.09 14.77 12.74 10.59 28.87 27.45 -26.51%
EY 5.79 5.24 6.77 7.85 9.44 3.46 3.64 36.14%
DY 5.97 7.28 1.05 1.49 1.92 1.46 4.82 15.28%
P/NAPS 0.70 0.68 0.70 0.45 0.35 0.47 0.59 12.03%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 29/11/19 30/08/19 29/05/19 26/02/19 27/11/18 29/08/18 -
Price 0.87 0.94 0.94 0.925 0.55 0.585 0.83 -
P/RPS 1.48 3.00 0.69 0.87 0.76 1.71 0.62 78.33%
P/EPS 15.73 19.51 14.54 17.59 11.20 24.65 27.45 -30.93%
EY 6.36 5.13 6.88 5.69 8.92 4.06 3.64 44.92%
DY 6.55 7.13 1.06 1.08 1.82 1.71 4.82 22.61%
P/NAPS 0.64 0.70 0.69 0.63 0.37 0.40 0.59 5.55%

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