[SUCCESS] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 23.32%
YoY- 47.44%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 51,617 48,651 42,647 44,175 36,519 39,638 25,764 58.72%
PBT 9,824 9,268 7,677 7,820 6,546 8,722 4,244 74.72%
Tax -3,005 -2,364 -1,879 -1,555 -1,479 -2,889 -866 128.68%
NP 6,819 6,904 5,798 6,265 5,067 5,833 3,378 59.52%
-
NP to SH 6,688 6,584 5,101 5,405 4,383 5,001 3,121 65.98%
-
Tax Rate 30.59% 25.51% 24.48% 19.88% 22.59% 33.12% 20.41% -
Total Cost 44,798 41,747 36,849 37,910 31,452 33,805 22,386 58.60%
-
Net Worth 105,663 98,340 96,018 90,480 85,521 81,384 78,895 21.43%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 3,597 - - - 2,948 - -
Div Payout % - 54.64% - - - 58.96% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 105,663 98,340 96,018 90,480 85,521 81,384 78,895 21.43%
NOSH 120,071 119,927 120,023 119,052 118,780 117,948 116,022 2.30%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.21% 14.19% 13.60% 14.18% 13.87% 14.72% 13.11% -
ROE 6.33% 6.70% 5.31% 5.97% 5.13% 6.14% 3.96% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 42.99 40.57 35.53 37.11 30.74 33.61 22.21 55.12%
EPS 5.57 5.49 4.25 4.54 3.69 4.24 2.69 62.24%
DPS 0.00 3.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.88 0.82 0.80 0.76 0.72 0.69 0.68 18.69%
Adjusted Per Share Value based on latest NOSH - 119,052
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 20.39 19.22 16.85 17.45 14.43 15.66 10.18 58.69%
EPS 2.64 2.60 2.01 2.14 1.73 1.98 1.23 66.16%
DPS 0.00 1.42 0.00 0.00 0.00 1.16 0.00 -
NAPS 0.4174 0.3885 0.3793 0.3574 0.3378 0.3215 0.3116 21.45%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.86 0.85 0.79 0.88 0.95 0.93 0.60 -
P/RPS 2.00 2.10 2.22 2.37 3.09 2.77 2.70 -18.08%
P/EPS 15.44 15.48 18.59 19.38 25.75 21.93 22.30 -21.68%
EY 6.48 6.46 5.38 5.16 3.88 4.56 4.48 27.81%
DY 0.00 3.53 0.00 0.00 0.00 2.69 0.00 -
P/NAPS 0.98 1.04 0.99 1.16 1.32 1.35 0.88 7.41%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 18/08/08 21/05/08 25/02/08 29/11/07 20/08/07 21/05/07 -
Price 0.66 0.88 1.00 0.75 0.83 0.84 0.57 -
P/RPS 1.54 2.17 2.81 2.02 2.70 2.50 2.57 -28.85%
P/EPS 11.85 16.03 23.53 16.52 22.49 19.81 21.19 -32.05%
EY 8.44 6.24 4.25 6.05 4.45 5.05 4.72 47.16%
DY 0.00 3.41 0.00 0.00 0.00 2.98 0.00 -
P/NAPS 0.75 1.07 1.25 0.99 1.15 1.22 0.84 -7.25%

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