[SUCCESS] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -12.36%
YoY- 78.24%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 48,651 42,647 44,175 36,519 39,638 25,764 21,451 72.70%
PBT 9,268 7,677 7,820 6,546 8,722 4,244 3,883 78.69%
Tax -2,364 -1,879 -1,555 -1,479 -2,889 -866 -221 386.18%
NP 6,904 5,798 6,265 5,067 5,833 3,378 3,662 52.67%
-
NP to SH 6,584 5,101 5,405 4,383 5,001 3,121 3,666 47.80%
-
Tax Rate 25.51% 24.48% 19.88% 22.59% 33.12% 20.41% 5.69% -
Total Cost 41,747 36,849 37,910 31,452 33,805 22,386 17,789 76.68%
-
Net Worth 98,340 96,018 90,480 85,521 81,384 78,895 70,629 24.71%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,597 - - - 2,948 - - -
Div Payout % 54.64% - - - 58.96% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 98,340 96,018 90,480 85,521 81,384 78,895 70,629 24.71%
NOSH 119,927 120,023 119,052 118,780 117,948 116,022 112,110 4.60%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.19% 13.60% 14.18% 13.87% 14.72% 13.11% 17.07% -
ROE 6.70% 5.31% 5.97% 5.13% 6.14% 3.96% 5.19% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 40.57 35.53 37.11 30.74 33.61 22.21 19.13 65.14%
EPS 5.49 4.25 4.54 3.69 4.24 2.69 3.27 41.30%
DPS 3.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.82 0.80 0.76 0.72 0.69 0.68 0.63 19.22%
Adjusted Per Share Value based on latest NOSH - 118,780
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 19.22 16.85 17.45 14.43 15.66 10.18 8.47 72.76%
EPS 2.60 2.01 2.14 1.73 1.98 1.23 1.45 47.64%
DPS 1.42 0.00 0.00 0.00 1.16 0.00 0.00 -
NAPS 0.3885 0.3793 0.3574 0.3378 0.3215 0.3116 0.279 24.72%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.85 0.79 0.88 0.95 0.93 0.60 0.66 -
P/RPS 2.10 2.22 2.37 3.09 2.77 2.70 3.45 -28.19%
P/EPS 15.48 18.59 19.38 25.75 21.93 22.30 20.18 -16.21%
EY 6.46 5.38 5.16 3.88 4.56 4.48 4.95 19.44%
DY 3.53 0.00 0.00 0.00 2.69 0.00 0.00 -
P/NAPS 1.04 0.99 1.16 1.32 1.35 0.88 1.05 -0.63%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 21/05/08 25/02/08 29/11/07 20/08/07 21/05/07 15/02/07 -
Price 0.88 1.00 0.75 0.83 0.84 0.57 0.66 -
P/RPS 2.17 2.81 2.02 2.70 2.50 2.57 3.45 -26.60%
P/EPS 16.03 23.53 16.52 22.49 19.81 21.19 20.18 -14.24%
EY 6.24 4.25 6.05 4.45 5.05 4.72 4.95 16.71%
DY 3.41 0.00 0.00 0.00 2.98 0.00 0.00 -
P/NAPS 1.07 1.25 0.99 1.15 1.22 0.84 1.05 1.26%

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