[SUCCESS] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
11-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 10.74%
YoY- 41.48%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 89,803 80,998 77,108 75,284 75,147 74,268 66,866 21.74%
PBT 16,613 15,546 15,321 15,169 13,641 13,211 11,189 30.17%
Tax -3,423 -3,398 -3,534 -3,486 -3,116 -2,940 -2,839 13.29%
NP 13,190 12,148 11,787 11,683 10,525 10,271 8,350 35.67%
-
NP to SH 12,866 12,070 11,663 11,655 10,525 10,271 8,350 33.43%
-
Tax Rate 20.60% 21.86% 23.07% 22.98% 22.84% 22.25% 25.37% -
Total Cost 76,613 68,850 65,321 63,601 64,622 63,997 58,516 19.69%
-
Net Worth 78,895 70,629 0 65,527 61,520 59,127 56,846 24.44%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 1,598 1,598 1,598 - -
Div Payout % - - - 13.71% 15.18% 15.56% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 78,895 70,629 0 65,527 61,520 59,127 56,846 24.44%
NOSH 116,022 112,110 80,097 79,911 79,896 79,901 80,065 28.08%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 14.69% 15.00% 15.29% 15.52% 14.01% 13.83% 12.49% -
ROE 16.31% 17.09% 0.00% 17.79% 17.11% 17.37% 14.69% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 77.40 72.25 96.27 94.21 94.05 92.95 83.51 -4.94%
EPS 11.09 10.77 14.56 14.58 13.17 12.85 10.43 4.17%
DPS 0.00 0.00 0.00 2.00 2.00 2.00 0.00 -
NAPS 0.68 0.63 0.00 0.82 0.77 0.74 0.71 -2.83%
Adjusted Per Share Value based on latest NOSH - 79,911
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 35.47 31.99 30.46 29.74 29.68 29.34 26.41 21.75%
EPS 5.08 4.77 4.61 4.60 4.16 4.06 3.30 33.35%
DPS 0.00 0.00 0.00 0.63 0.63 0.63 0.00 -
NAPS 0.3116 0.279 0.00 0.2588 0.243 0.2336 0.2245 24.45%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.60 0.66 0.83 0.85 0.94 0.64 0.71 -
P/RPS 0.78 0.91 0.86 0.90 1.00 0.69 0.85 -5.57%
P/EPS 5.41 6.13 5.70 5.83 7.14 4.98 6.81 -14.23%
EY 18.48 16.31 17.54 17.16 14.01 20.09 14.69 16.55%
DY 0.00 0.00 0.00 2.35 2.13 3.13 0.00 -
P/NAPS 0.88 1.05 0.00 1.04 1.22 0.86 1.00 -8.17%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 15/02/07 20/11/06 11/08/06 19/05/06 20/02/06 22/11/05 -
Price 0.57 0.66 0.93 0.88 0.86 0.79 0.63 -
P/RPS 0.74 0.91 0.97 0.93 0.91 0.85 0.75 -0.89%
P/EPS 5.14 6.13 6.39 6.03 6.53 6.15 6.04 -10.20%
EY 19.45 16.31 15.66 16.57 15.32 16.27 16.55 11.37%
DY 0.00 0.00 0.00 2.27 2.33 2.53 0.00 -
P/NAPS 0.84 1.05 0.00 1.07 1.12 1.07 0.89 -3.78%

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