[SUCCESS] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -3.19%
YoY- 5.95%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 377,144 386,124 371,466 373,061 364,112 344,819 322,930 10.93%
PBT 28,381 26,979 36,450 48,922 49,006 47,030 44,495 -25.96%
Tax -8,978 -9,553 -10,930 -13,926 -13,213 -12,933 -12,535 -19.99%
NP 19,403 17,426 25,520 34,996 35,793 34,097 31,960 -28.36%
-
NP to SH 22,383 19,799 24,442 30,747 31,759 30,198 28,636 -15.18%
-
Tax Rate 31.63% 35.41% 29.99% 28.47% 26.96% 27.50% 28.17% -
Total Cost 357,741 368,698 345,946 338,065 328,319 310,722 290,970 14.80%
-
Net Worth 251,185 244,740 238,044 240,429 232,233 116,614 218,642 9.71%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 4,651 - - 4,664 8,126 11,571 6,906 -23.22%
Div Payout % 20.78% - - 15.17% 25.59% 38.32% 24.12% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 251,185 244,740 238,044 240,429 232,233 116,614 218,642 9.71%
NOSH 116,289 116,543 115,555 116,713 116,700 116,614 115,683 0.34%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.14% 4.51% 6.87% 9.38% 9.83% 9.89% 9.90% -
ROE 8.91% 8.09% 10.27% 12.79% 13.68% 25.90% 13.10% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 324.32 331.31 321.46 319.64 312.01 295.69 279.15 10.54%
EPS 19.25 16.99 21.15 26.34 27.21 25.90 24.75 -15.46%
DPS 4.00 0.00 0.00 4.00 7.00 10.00 5.97 -23.48%
NAPS 2.16 2.10 2.06 2.06 1.99 1.00 1.89 9.33%
Adjusted Per Share Value based on latest NOSH - 116,713
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 149.34 152.89 147.09 147.72 144.18 136.54 127.87 10.93%
EPS 8.86 7.84 9.68 12.17 12.58 11.96 11.34 -15.20%
DPS 1.84 0.00 0.00 1.85 3.22 4.58 2.73 -23.18%
NAPS 0.9946 0.9691 0.9426 0.952 0.9196 0.4618 0.8658 9.71%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.38 1.61 1.69 1.92 1.60 1.39 1.40 -
P/RPS 0.43 0.49 0.53 0.60 0.51 0.47 0.50 -9.59%
P/EPS 7.17 9.48 7.99 7.29 5.88 5.37 5.66 17.12%
EY 13.95 10.55 12.52 13.72 17.01 18.63 17.68 -14.64%
DY 2.90 0.00 0.00 2.08 4.38 7.19 4.26 -22.66%
P/NAPS 0.64 0.77 0.82 0.93 0.80 1.39 0.74 -9.24%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 27/02/15 27/11/14 25/08/14 26/05/14 25/02/14 -
Price 1.38 1.38 1.82 1.84 1.75 1.46 1.40 -
P/RPS 0.43 0.42 0.57 0.58 0.56 0.49 0.50 -9.59%
P/EPS 7.17 8.12 8.60 6.98 6.43 5.64 5.66 17.12%
EY 13.95 12.31 11.62 14.32 15.55 17.74 17.68 -14.64%
DY 2.90 0.00 0.00 2.17 4.00 6.85 4.26 -22.66%
P/NAPS 0.64 0.66 0.88 0.89 0.88 1.46 0.74 -9.24%

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