[SUCCESS] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 10.75%
YoY- 48.38%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 187,090 171,992 162,979 146,096 123,372 106,953 89,803 62.90%
PBT 34,589 31,311 30,765 27,332 23,395 20,352 16,613 62.83%
Tax -8,803 -7,277 -7,802 -6,789 -5,455 -4,977 -3,423 87.38%
NP 25,786 24,034 22,963 20,543 17,940 15,375 13,190 56.15%
-
NP to SH 23,778 21,473 19,890 17,910 16,171 14,247 12,866 50.43%
-
Tax Rate 25.45% 23.24% 25.36% 24.84% 23.32% 24.45% 20.60% -
Total Cost 161,304 147,958 140,016 125,553 105,432 91,578 76,613 64.04%
-
Net Worth 105,663 98,340 96,018 90,480 85,521 81,384 78,895 21.43%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,600 3,597 2,948 2,948 2,948 2,948 - -
Div Payout % 15.14% 16.76% 14.83% 16.46% 18.23% 20.70% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 105,663 98,340 96,018 90,480 85,521 81,384 78,895 21.43%
NOSH 120,071 119,927 120,023 119,052 118,780 117,948 116,022 2.30%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.78% 13.97% 14.09% 14.06% 14.54% 14.38% 14.69% -
ROE 22.50% 21.84% 20.71% 19.79% 18.91% 17.51% 16.31% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 155.82 143.41 135.79 122.72 103.87 90.68 77.40 59.23%
EPS 19.80 17.91 16.57 15.04 13.61 12.08 11.09 47.01%
DPS 3.00 3.00 2.50 2.48 2.48 2.50 0.00 -
NAPS 0.88 0.82 0.80 0.76 0.72 0.69 0.68 18.69%
Adjusted Per Share Value based on latest NOSH - 119,052
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 73.98 68.01 64.44 57.77 48.78 42.29 35.51 62.90%
EPS 9.40 8.49 7.86 7.08 6.39 5.63 5.09 50.35%
DPS 1.42 1.42 1.17 1.17 1.17 1.17 0.00 -
NAPS 0.4178 0.3888 0.3797 0.3578 0.3382 0.3218 0.312 21.42%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.86 0.85 0.79 0.88 0.95 0.93 0.60 -
P/RPS 0.55 0.59 0.58 0.72 0.91 1.03 0.78 -20.72%
P/EPS 4.34 4.75 4.77 5.85 6.98 7.70 5.41 -13.62%
EY 23.03 21.06 20.98 17.10 14.33 12.99 18.48 15.75%
DY 3.49 3.53 3.16 2.81 2.61 2.69 0.00 -
P/NAPS 0.98 1.04 0.99 1.16 1.32 1.35 0.88 7.41%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 18/08/08 21/05/08 25/02/08 29/11/07 20/08/07 21/05/07 -
Price 0.66 0.88 1.00 0.75 0.83 0.84 0.57 -
P/RPS 0.42 0.61 0.74 0.61 0.80 0.93 0.74 -31.37%
P/EPS 3.33 4.91 6.03 4.99 6.10 6.95 5.14 -25.06%
EY 30.00 20.35 16.57 20.06 16.40 14.38 19.45 33.39%
DY 4.55 3.41 2.50 3.30 2.99 2.98 0.00 -
P/NAPS 0.75 1.07 1.25 0.99 1.15 1.22 0.84 -7.25%

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