[SUCCESS] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 29.71%
YoY- 15.95%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 87,180 91,564 82,911 83,164 65,291 71,093 80,000 5.90%
PBT 11,046 10,751 12,858 12,375 8,511 9,983 11,873 -4.70%
Tax -2,515 -3,650 -3,368 -3,400 -2,117 -2,498 -2,329 5.26%
NP 8,531 7,101 9,490 8,975 6,394 7,485 9,544 -7.21%
-
NP to SH 7,475 6,513 8,540 7,670 5,913 6,897 8,466 -7.97%
-
Tax Rate 22.77% 33.95% 26.19% 27.47% 24.87% 25.02% 19.62% -
Total Cost 78,649 84,463 73,421 74,189 58,897 63,608 70,456 7.61%
-
Net Worth 227,398 218,642 211,191 203,232 195,973 114,721 183,544 15.36%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - 3,462 - - - - -
Div Payout % - - 40.54% - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 227,398 218,642 211,191 203,232 195,973 114,721 183,544 15.36%
NOSH 116,614 115,683 115,405 114,820 112,628 114,721 114,715 1.10%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.79% 7.76% 11.45% 10.79% 9.79% 10.53% 11.93% -
ROE 3.29% 2.98% 4.04% 3.77% 3.02% 6.01% 4.61% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 74.76 79.15 71.84 72.43 57.97 61.97 69.74 4.74%
EPS 6.41 5.63 7.40 6.68 5.25 6.02 7.38 -8.97%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.89 1.83 1.77 1.74 1.00 1.60 14.11%
Adjusted Per Share Value based on latest NOSH - 114,820
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 34.44 36.17 32.75 32.85 25.79 28.08 31.60 5.91%
EPS 2.95 2.57 3.37 3.03 2.34 2.72 3.34 -7.95%
DPS 0.00 0.00 1.37 0.00 0.00 0.00 0.00 -
NAPS 0.8982 0.8637 0.8342 0.8028 0.7741 0.4532 0.725 15.36%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.39 1.40 1.19 1.11 1.03 1.01 1.03 -
P/RPS 1.86 1.77 1.66 1.53 1.78 1.63 1.48 16.47%
P/EPS 21.68 24.87 16.08 16.62 19.62 16.80 13.96 34.14%
EY 4.61 4.02 6.22 6.02 5.10 5.95 7.17 -25.52%
DY 0.00 0.00 2.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 0.65 0.63 0.59 1.01 0.64 7.17%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 25/02/14 25/11/13 26/08/13 27/05/13 25/02/13 26/11/12 -
Price 1.46 1.40 1.22 1.14 1.16 1.00 1.04 -
P/RPS 1.95 1.77 1.70 1.57 2.00 1.61 1.49 19.66%
P/EPS 22.78 24.87 16.49 17.07 22.10 16.63 14.09 37.79%
EY 4.39 4.02 6.07 5.86 4.53 6.01 7.10 -27.44%
DY 0.00 0.00 2.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.67 0.64 0.67 1.00 0.65 10.01%

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