[SUCCESS] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 4.39%
YoY- 7.87%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 193,126 188,595 192,006 198,095 187,381 191,102 187,815 1.87%
PBT 33,062 34,323 34,147 35,055 32,514 33,628 33,465 -0.80%
Tax -7,953 -8,322 -8,484 -8,547 -7,206 -7,984 -8,021 -0.56%
NP 25,109 26,001 25,663 26,508 25,308 25,644 25,444 -0.87%
-
NP to SH 23,863 24,843 24,812 25,676 24,597 25,019 24,766 -2.44%
-
Tax Rate 24.05% 24.25% 24.85% 24.38% 22.16% 23.74% 23.97% -
Total Cost 168,017 162,594 166,343 171,587 162,073 165,458 162,371 2.30%
-
Net Worth 142,675 138,783 137,497 137,223 126,513 120,512 117,001 14.12%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,151 4,151 - - - - - -
Div Payout % 17.40% 16.71% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 142,675 138,783 137,497 137,223 126,513 120,512 117,001 14.12%
NOSH 116,946 118,618 119,563 119,324 119,352 119,319 119,389 -1.36%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.00% 13.79% 13.37% 13.38% 13.51% 13.42% 13.55% -
ROE 16.73% 17.90% 18.05% 18.71% 19.44% 20.76% 21.17% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 165.14 158.99 160.59 166.01 157.00 160.16 157.31 3.28%
EPS 20.40 20.94 20.75 21.52 20.61 20.97 20.74 -1.09%
DPS 3.55 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.17 1.15 1.15 1.06 1.01 0.98 15.70%
Adjusted Per Share Value based on latest NOSH - 119,324
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 76.34 74.55 75.90 78.31 74.07 75.54 74.24 1.87%
EPS 9.43 9.82 9.81 10.15 9.72 9.89 9.79 -2.46%
DPS 1.64 1.64 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.564 0.5486 0.5435 0.5424 0.5001 0.4764 0.4625 14.12%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.13 1.15 1.31 1.13 1.01 0.86 0.67 -
P/RPS 0.68 0.72 0.82 0.68 0.64 0.54 0.43 35.69%
P/EPS 5.54 5.49 6.31 5.25 4.90 4.10 3.23 43.23%
EY 18.06 18.21 15.84 19.04 20.40 24.38 30.96 -30.16%
DY 3.14 3.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.98 1.14 0.98 0.95 0.85 0.68 23.18%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 23/08/10 24/05/10 24/02/10 23/11/09 24/08/09 25/05/09 -
Price 1.15 1.18 1.05 1.19 1.17 1.05 0.79 -
P/RPS 0.70 0.74 0.65 0.72 0.75 0.66 0.50 25.12%
P/EPS 5.64 5.63 5.06 5.53 5.68 5.01 3.81 29.85%
EY 17.74 17.75 19.76 18.08 17.61 19.97 26.26 -22.99%
DY 3.09 2.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.01 0.91 1.03 1.10 1.04 0.81 10.42%

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