[SUCCESS] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 10.73%
YoY- 22.24%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 162,979 146,096 123,372 106,953 89,803 80,998 77,108 64.62%
PBT 30,765 27,332 23,395 20,352 16,613 15,546 15,321 59.09%
Tax -7,802 -6,789 -5,455 -4,977 -3,423 -3,398 -3,534 69.46%
NP 22,963 20,543 17,940 15,375 13,190 12,148 11,787 55.92%
-
NP to SH 19,890 17,910 16,171 14,247 12,866 12,070 11,663 42.69%
-
Tax Rate 25.36% 24.84% 23.32% 24.45% 20.60% 21.86% 23.07% -
Total Cost 140,016 125,553 105,432 91,578 76,613 68,850 65,321 66.16%
-
Net Worth 96,018 90,480 85,521 81,384 78,895 70,629 0 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 2,948 2,948 2,948 2,948 - - - -
Div Payout % 14.83% 16.46% 18.23% 20.70% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 96,018 90,480 85,521 81,384 78,895 70,629 0 -
NOSH 120,023 119,052 118,780 117,948 116,022 112,110 80,097 30.91%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 14.09% 14.06% 14.54% 14.38% 14.69% 15.00% 15.29% -
ROE 20.71% 19.79% 18.91% 17.51% 16.31% 17.09% 0.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 135.79 122.72 103.87 90.68 77.40 72.25 96.27 25.74%
EPS 16.57 15.04 13.61 12.08 11.09 10.77 14.56 8.99%
DPS 2.50 2.48 2.48 2.50 0.00 0.00 0.00 -
NAPS 0.80 0.76 0.72 0.69 0.68 0.63 0.00 -
Adjusted Per Share Value based on latest NOSH - 117,948
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 64.44 57.77 48.78 42.29 35.51 32.03 30.49 64.61%
EPS 7.86 7.08 6.39 5.63 5.09 4.77 4.61 42.67%
DPS 1.17 1.17 1.17 1.17 0.00 0.00 0.00 -
NAPS 0.3797 0.3578 0.3382 0.3218 0.312 0.2793 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.79 0.88 0.95 0.93 0.60 0.66 0.83 -
P/RPS 0.58 0.72 0.91 1.03 0.78 0.91 0.86 -23.07%
P/EPS 4.77 5.85 6.98 7.70 5.41 6.13 5.70 -11.18%
EY 20.98 17.10 14.33 12.99 18.48 16.31 17.54 12.66%
DY 3.16 2.81 2.61 2.69 0.00 0.00 0.00 -
P/NAPS 0.99 1.16 1.32 1.35 0.88 1.05 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 25/02/08 29/11/07 20/08/07 21/05/07 15/02/07 20/11/06 -
Price 1.00 0.75 0.83 0.84 0.57 0.66 0.93 -
P/RPS 0.74 0.61 0.80 0.93 0.74 0.91 0.97 -16.49%
P/EPS 6.03 4.99 6.10 6.95 5.14 6.13 6.39 -3.78%
EY 16.57 20.06 16.40 14.38 19.45 16.31 15.66 3.83%
DY 2.50 3.30 2.99 2.98 0.00 0.00 0.00 -
P/NAPS 1.25 0.99 1.15 1.22 0.84 1.05 0.00 -

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