[SUCCESS] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 1.36%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 75,284 75,147 74,268 66,866 64,180 26,239 10,159 281.49%
PBT 15,169 13,641 13,211 11,189 10,992 4,700 1,953 293.67%
Tax -3,486 -3,116 -2,940 -2,839 -5,095 -1,049 -373 345.50%
NP 11,683 10,525 10,271 8,350 5,897 3,651 1,580 280.93%
-
NP to SH 11,655 10,525 10,271 8,350 8,238 3,651 1,580 280.32%
-
Tax Rate 22.98% 22.84% 22.25% 25.37% 46.35% 22.32% 19.10% -
Total Cost 63,601 64,622 63,997 58,516 58,283 22,588 8,579 281.60%
-
Net Worth 65,527 61,520 59,127 56,846 54,443 51,974 8,057 305.97%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,598 1,598 1,598 - - - - -
Div Payout % 13.71% 15.18% 15.56% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 65,527 61,520 59,127 56,846 54,443 51,974 8,057 305.97%
NOSH 79,911 79,896 79,901 80,065 80,064 79,961 12,788 240.40%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 15.52% 14.01% 13.83% 12.49% 9.19% 13.91% 15.55% -
ROE 17.79% 17.11% 17.37% 14.69% 15.13% 7.02% 19.61% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 94.21 94.05 92.95 83.51 80.16 32.81 79.44 12.07%
EPS 14.58 13.17 12.85 10.43 10.29 4.57 12.35 11.73%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.77 0.74 0.71 0.68 0.65 0.63 19.26%
Adjusted Per Share Value based on latest NOSH - 80,065
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 29.74 29.68 29.34 26.41 25.35 10.36 4.01 281.70%
EPS 4.60 4.16 4.06 3.30 3.25 1.44 0.62 281.80%
DPS 0.63 0.63 0.63 0.00 0.00 0.00 0.00 -
NAPS 0.2588 0.243 0.2336 0.2245 0.2151 0.2053 0.0318 306.15%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 0.85 0.94 0.64 0.71 0.77 0.85 0.00 -
P/RPS 0.90 1.00 0.69 0.85 0.96 2.59 0.00 -
P/EPS 5.83 7.14 4.98 6.81 7.48 18.62 0.00 -
EY 17.16 14.01 20.09 14.69 13.36 5.37 0.00 -
DY 2.35 2.13 3.13 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.22 0.86 1.00 1.13 1.31 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 11/08/06 19/05/06 20/02/06 22/11/05 24/08/05 - - -
Price 0.88 0.86 0.79 0.63 0.78 0.00 0.00 -
P/RPS 0.93 0.91 0.85 0.75 0.97 0.00 0.00 -
P/EPS 6.03 6.53 6.15 6.04 7.58 0.00 0.00 -
EY 16.57 15.32 16.27 16.55 13.19 0.00 0.00 -
DY 2.27 2.33 2.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.12 1.07 0.89 1.15 0.00 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