[SUCCESS] QoQ TTM Result on 31-Dec-2016 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 20.19%
YoY- 30.62%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 375,901 395,870 382,765 387,746 373,371 376,625 391,013 -2.59%
PBT 61,868 71,151 54,200 52,996 41,697 28,791 47,707 18.90%
Tax -14,096 -16,855 -16,746 -16,566 -15,114 -16,290 -16,607 -10.34%
NP 47,772 54,296 37,454 36,430 26,583 12,501 31,100 33.09%
-
NP to SH 41,094 47,343 36,162 35,298 29,369 19,967 32,271 17.46%
-
Tax Rate 22.78% 23.69% 30.90% 31.26% 36.25% 56.58% 34.81% -
Total Cost 328,129 341,574 345,311 351,316 346,788 364,124 359,913 -5.97%
-
Net Worth 346,883 307,963 229,704 228,780 275,081 264,390 269,685 18.25%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 11,559 5,719 5,719 5,719 - - 4,651 83.37%
Div Payout % 28.13% 12.08% 15.82% 16.20% - - 14.41% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 346,883 307,963 229,704 228,780 275,081 264,390 269,685 18.25%
NOSH 116,795 122,693 114,852 114,390 114,617 115,454 115,744 0.60%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 12.71% 13.72% 9.79% 9.40% 7.12% 3.32% 7.95% -
ROE 11.85% 15.37% 15.74% 15.43% 10.68% 7.55% 11.97% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 321.84 343.21 333.27 338.97 325.75 326.21 337.82 -3.17%
EPS 35.18 41.05 31.49 30.86 25.62 17.29 27.88 16.75%
DPS 9.90 5.00 5.00 5.00 0.00 0.00 4.00 82.87%
NAPS 2.97 2.67 2.00 2.00 2.40 2.29 2.33 17.54%
Adjusted Per Share Value based on latest NOSH - 114,390
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 148.48 156.37 151.20 153.16 147.49 148.77 154.45 -2.59%
EPS 16.23 18.70 14.28 13.94 11.60 7.89 12.75 17.43%
DPS 4.57 2.26 2.26 2.26 0.00 0.00 1.84 83.29%
NAPS 1.3702 1.2165 0.9074 0.9037 1.0866 1.0444 1.0653 18.25%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.30 3.61 3.05 2.02 1.80 2.26 2.30 -
P/RPS 1.03 1.05 0.92 0.60 0.55 0.69 0.68 31.85%
P/EPS 9.38 8.80 9.69 6.55 7.02 13.07 8.25 8.92%
EY 10.66 11.37 10.32 15.28 14.24 7.65 12.12 -8.19%
DY 3.00 1.39 1.64 2.48 0.00 0.00 1.74 43.73%
P/NAPS 1.11 1.35 1.53 1.01 0.75 0.99 0.99 7.91%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 30/08/17 29/05/17 23/02/17 28/11/16 26/08/16 27/05/16 -
Price 3.20 3.67 4.00 2.89 1.97 2.16 2.19 -
P/RPS 0.99 1.07 1.20 0.85 0.60 0.66 0.65 32.34%
P/EPS 9.09 8.94 12.70 9.37 7.69 12.49 7.85 10.26%
EY 11.00 11.18 7.87 10.68 13.01 8.01 12.73 -9.27%
DY 3.09 1.36 1.25 1.73 0.00 0.00 1.83 41.75%
P/NAPS 1.08 1.37 2.00 1.45 0.82 0.94 0.94 9.68%

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