[SUCCESS] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -0.39%
YoY- 27.22%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 80,071 64,441 76,890 63,865 61,684 52,821 67,144 12.46%
PBT 10,504 8,615 8,193 9,616 9,705 7,047 10,169 2.18%
Tax -2,939 -2,017 -1,554 -2,431 -2,330 -1,726 -2,495 11.54%
NP 7,565 6,598 6,639 7,185 7,375 5,321 7,674 -0.95%
-
NP to SH 6,615 5,621 5,897 6,725 6,751 5,246 6,649 -0.34%
-
Tax Rate 27.98% 23.41% 18.97% 25.28% 24.01% 24.49% 24.54% -
Total Cost 72,506 57,843 70,251 56,680 54,309 47,500 59,470 14.13%
-
Net Worth 175,710 173,572 167,670 161,309 154,663 148,599 115,726 32.13%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 3,445 - - - 1,128 - - -
Div Payout % 52.08% - - - 16.72% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 175,710 173,572 167,670 161,309 154,663 148,599 115,726 32.13%
NOSH 114,843 114,948 114,061 113,597 112,892 112,575 115,726 -0.50%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.45% 10.24% 8.63% 11.25% 11.96% 10.07% 11.43% -
ROE 3.76% 3.24% 3.52% 4.17% 4.36% 3.53% 5.75% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 69.72 56.06 67.41 56.22 54.64 46.92 58.02 13.04%
EPS 5.76 4.89 5.17 5.92 5.98 4.66 5.74 0.23%
DPS 3.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.53 1.51 1.47 1.42 1.37 1.32 1.00 32.81%
Adjusted Per Share Value based on latest NOSH - 113,597
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 31.63 25.45 30.37 25.23 24.37 20.86 26.52 12.47%
EPS 2.61 2.22 2.33 2.66 2.67 2.07 2.63 -0.50%
DPS 1.36 0.00 0.00 0.00 0.45 0.00 0.00 -
NAPS 0.6941 0.6856 0.6623 0.6372 0.6109 0.587 0.4571 32.14%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.94 0.92 0.87 0.90 1.04 1.05 1.09 -
P/RPS 1.35 1.64 1.29 1.60 1.90 2.24 1.88 -19.82%
P/EPS 16.32 18.81 16.83 15.20 17.39 22.53 18.97 -9.55%
EY 6.13 5.32 5.94 6.58 5.75 4.44 5.27 10.61%
DY 3.19 0.00 0.00 0.00 0.96 0.00 0.00 -
P/NAPS 0.61 0.61 0.59 0.63 0.76 0.80 1.09 -32.11%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 21/05/12 23/02/12 21/11/11 22/08/11 23/05/11 21/02/11 -
Price 1.08 0.94 0.95 0.87 0.985 1.04 1.02 -
P/RPS 1.55 1.68 1.41 1.55 1.80 2.22 1.76 -8.12%
P/EPS 18.75 19.22 18.38 14.70 16.47 22.32 17.75 3.72%
EY 5.33 5.20 5.44 6.80 6.07 4.48 5.63 -3.58%
DY 2.78 0.00 0.00 0.00 1.02 0.00 0.00 -
P/NAPS 0.71 0.62 0.65 0.61 0.72 0.79 1.02 -21.47%

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