[SUCCESS] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
16-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -24.95%
YoY- -20.88%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 134,030 70,296 230,112 185,903 138,366 73,652 318,818 -43.73%
PBT 18,898 10,633 18,716 16,694 18,814 15,137 25,040 -17.03%
Tax -5,126 -3,569 -5,432 -4,313 -4,021 -2,632 -7,764 -24.08%
NP 13,772 7,064 13,284 12,381 14,793 12,505 17,276 -13.96%
-
NP to SH 12,778 6,459 10,141 9,744 12,984 11,311 15,162 -10.73%
-
Tax Rate 27.12% 33.57% 29.02% 25.84% 21.37% 17.39% 31.01% -
Total Cost 120,258 63,232 216,828 173,522 123,573 61,147 301,542 -45.66%
-
Net Worth 325,621 320,107 322,184 322,114 319,317 316,872 321,245 0.90%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 2,293 - 13,414 13,411 13,383 15,726 2,344 -1.44%
Div Payout % 17.95% - 132.28% 137.64% 103.07% 139.03% 15.47% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 325,621 320,107 322,184 322,114 319,317 316,872 321,245 0.90%
NOSH 249,976 249,877 249,743 249,700 234,792 249,275 248,955 0.27%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.28% 10.05% 5.77% 6.66% 10.69% 16.98% 5.42% -
ROE 3.92% 2.02% 3.15% 3.03% 4.07% 3.57% 4.72% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 58.45 30.74 97.78 79.01 58.93 31.38 135.96 -42.89%
EPS 5.59 2.83 4.31 4.15 5.53 4.82 6.45 -9.05%
DPS 1.00 0.00 5.70 5.70 5.70 6.70 1.00 0.00%
NAPS 1.42 1.40 1.369 1.369 1.36 1.35 1.37 2.40%
Adjusted Per Share Value based on latest NOSH - 249,700
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 53.00 27.79 90.99 73.51 54.71 29.12 126.06 -43.73%
EPS 5.05 2.55 4.01 3.85 5.13 4.47 6.00 -10.80%
DPS 0.91 0.00 5.30 5.30 5.29 6.22 0.93 -1.43%
NAPS 1.2875 1.2657 1.2739 1.2736 1.2626 1.2529 1.2702 0.90%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.755 0.56 0.565 0.495 0.955 0.92 0.955 -
P/RPS 1.29 1.82 0.58 0.63 1.62 2.93 0.70 50.03%
P/EPS 13.55 19.82 13.11 11.95 17.27 19.09 14.77 -5.56%
EY 7.38 5.04 7.63 8.37 5.79 5.24 6.77 5.89%
DY 1.32 0.00 10.09 11.52 5.97 7.28 1.05 16.40%
P/NAPS 0.53 0.40 0.41 0.36 0.70 0.68 0.70 -16.85%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 24/11/20 26/08/20 16/06/20 25/02/20 29/11/19 30/08/19 -
Price 0.715 0.61 0.575 0.62 0.87 0.94 0.94 -
P/RPS 1.22 1.98 0.59 0.78 1.48 3.00 0.69 45.96%
P/EPS 12.83 21.59 13.34 14.97 15.73 19.51 14.54 -7.96%
EY 7.79 4.63 7.49 6.68 6.36 5.13 6.88 8.59%
DY 1.40 0.00 9.91 9.19 6.55 7.13 1.06 20.27%
P/NAPS 0.50 0.44 0.42 0.45 0.64 0.70 0.69 -19.24%

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