[SUCCESS] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 13.5%
YoY- 38.65%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 171,992 162,979 146,096 123,372 106,953 89,803 80,998 65.28%
PBT 31,311 30,765 27,332 23,395 20,352 16,613 15,546 59.55%
Tax -7,277 -7,802 -6,789 -5,455 -4,977 -3,423 -3,398 66.22%
NP 24,034 22,963 20,543 17,940 15,375 13,190 12,148 57.66%
-
NP to SH 21,473 19,890 17,910 16,171 14,247 12,866 12,070 46.87%
-
Tax Rate 23.24% 25.36% 24.84% 23.32% 24.45% 20.60% 21.86% -
Total Cost 147,958 140,016 125,553 105,432 91,578 76,613 68,850 66.60%
-
Net Worth 98,340 96,018 90,480 85,521 81,384 78,895 70,629 24.71%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,597 2,948 2,948 2,948 2,948 - - -
Div Payout % 16.76% 14.83% 16.46% 18.23% 20.70% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 98,340 96,018 90,480 85,521 81,384 78,895 70,629 24.71%
NOSH 119,927 120,023 119,052 118,780 117,948 116,022 112,110 4.60%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 13.97% 14.09% 14.06% 14.54% 14.38% 14.69% 15.00% -
ROE 21.84% 20.71% 19.79% 18.91% 17.51% 16.31% 17.09% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 143.41 135.79 122.72 103.87 90.68 77.40 72.25 58.00%
EPS 17.91 16.57 15.04 13.61 12.08 11.09 10.77 40.40%
DPS 3.00 2.50 2.48 2.48 2.50 0.00 0.00 -
NAPS 0.82 0.80 0.76 0.72 0.69 0.68 0.63 19.22%
Adjusted Per Share Value based on latest NOSH - 118,780
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 67.94 64.38 57.71 48.73 42.25 35.47 32.00 65.26%
EPS 8.48 7.86 7.07 6.39 5.63 5.08 4.77 46.80%
DPS 1.42 1.16 1.16 1.16 1.16 0.00 0.00 -
NAPS 0.3885 0.3793 0.3574 0.3378 0.3215 0.3116 0.279 24.72%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.85 0.79 0.88 0.95 0.93 0.60 0.66 -
P/RPS 0.59 0.58 0.72 0.91 1.03 0.78 0.91 -25.10%
P/EPS 4.75 4.77 5.85 6.98 7.70 5.41 6.13 -15.64%
EY 21.06 20.98 17.10 14.33 12.99 18.48 16.31 18.59%
DY 3.53 3.16 2.81 2.61 2.69 0.00 0.00 -
P/NAPS 1.04 0.99 1.16 1.32 1.35 0.88 1.05 -0.63%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 21/05/08 25/02/08 29/11/07 20/08/07 21/05/07 15/02/07 -
Price 0.88 1.00 0.75 0.83 0.84 0.57 0.66 -
P/RPS 0.61 0.74 0.61 0.80 0.93 0.74 0.91 -23.42%
P/EPS 4.91 6.03 4.99 6.10 6.95 5.14 6.13 -13.76%
EY 20.35 16.57 20.06 16.40 14.38 19.45 16.31 15.91%
DY 3.41 2.50 3.30 2.99 2.98 0.00 0.00 -
P/NAPS 1.07 1.25 0.99 1.15 1.22 0.84 1.05 1.26%

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