[SUCCESS] QoQ TTM Result on 31-Dec-2017 [#2]

Stock

[SUCCESS] SUCCESS TRANSFORMER CORP BHD

Announcement Date

28-Feb-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

31-Dec-2017 [#2]

Profit Trend

QoQ- -20.67%

YoY- -7.64%

Quarter Report

2018Q2 STC (Announcement).pdf

Latest QR

Upcoming QR

SUCCESS's Result

SUCCESS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	324,282	325,091	343,296	358,489	375,901	395,870	382,765	-10.45%
YoY %	-0.25%	-5.30%	-4.24%	-4.63%	-5.04%	3.42%	-	-
Horiz. %	84.72%	84.93%	89.69%	93.66%	98.21%	103.42%	100.00%	-
PBT	11,314	11,713	33,444	45,064	61,868	71,151	54,200	-64.77%
YoY %	-3.41%	-64.98%	-25.79%	-27.16%	-13.05%	31.27%	-	-
Horiz. %	20.87%	21.61%	61.70%	83.14%	114.15%	131.27%	100.00%	-
Tax	-6,941	-5,662	-7,886	-9,619	-14,096	-16,855	-16,746	-44.37%
YoY %	-22.59%	28.20%	18.02%	31.76%	16.37%	-0.65%	-	-
Horiz. %	41.45%	33.81%	47.09%	57.44%	84.18%	100.65%	100.00%	-
NP	4,373	6,051	25,558	35,445	47,772	54,296	37,454	-76.08%
YoY %	-27.73%	-76.32%	-27.89%	-25.80%	-12.02%	44.97%	-	-
Horiz. %	11.68%	16.16%	68.24%	94.64%	127.55%	144.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,320	7,337	24,717	32,601	41,094	47,343	36,162	-68.70%
YoY %	-13.86%	-70.32%	-24.18%	-20.67%	-13.20%	30.92%	-	-
Horiz. %	17.48%	20.29%	68.35%	90.15%	113.64%	130.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	61.35%	48.34%	23.58%	21.35%	22.78%	23.69%	30.90%	-
YoY %	26.91%	105.00%	10.44%	-6.28%	-3.84%	-23.33%	-	-
Horiz. %	198.54%	156.44%	76.31%	69.09%	73.72%	76.67%	100.00%	-
Total Cost	319,909	319,040	317,738	323,044	328,129	341,574	345,311	-4.96%
YoY %	0.27%	0.41%	-1.64%	-1.55%	-3.94%	-1.08%	-	-
Horiz. %	92.64%	92.39%	92.02%	93.55%	95.02%	98.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	345,599	339,669	351,800	351,800	346,883	307,963	229,704	31.26%
YoY %	1.75%	-3.45%	0.00%	1.42%	12.64%	34.07%	-	-
Horiz. %	150.45%	147.87%	153.15%	153.15%	151.01%	134.07%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	9,645	13,118	9,479	5,839	11,559	5,719	5,719	41.63%
YoY %	-26.48%	38.39%	62.34%	-49.49%	102.12%	0.00%	-	-
Horiz. %	168.65%	229.38%	165.75%	102.10%	202.12%	100.00%	100.00%	-
Div Payout %	152.62%	178.80%	38.35%	17.91%	28.13%	12.08%	15.82%	-
YoY %	-14.64%	366.23%	114.13%	-36.33%	132.86%	-23.64%	-	-
Horiz. %	964.73%	1,130.21%	242.41%	113.21%	177.81%	76.36%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	345,599	339,669	351,800	351,800	346,883	307,963	229,704	31.26%
YoY %	1.75%	-3.45%	0.00%	1.42%	12.64%	34.07%	-	-
Horiz. %	150.45%	147.87%	153.15%	153.15%	151.01%	134.07%	100.00%	-
NOSH	248,498	248,498	248,498	248,498	116,795	122,693	114,852	67.20%
YoY %	0.00%	0.00%	0.00%	112.76%	-4.81%	6.83%	-	-
Horiz. %	216.36%	216.36%	216.36%	216.36%	101.69%	106.83%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	1.35%	1.86%	7.44%	9.89%	12.71%	13.72%	9.79%	-
YoY %	-27.42%	-75.00%	-24.77%	-22.19%	-7.36%	40.14%	-	-
Horiz. %	13.79%	19.00%	76.00%	101.02%	129.83%	140.14%	100.00%	-
ROE	1.83%	2.16%	7.03%	9.27%	11.85%	15.37%	15.74%	-
YoY %	-15.28%	-69.27%	-24.16%	-21.77%	-22.90%	-2.35%	-	-
Horiz. %	11.63%	13.72%	44.66%	58.89%	75.29%	97.65%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	136.99	133.99	141.49	147.76	321.84	343.21	333.27	-44.68%
YoY %	2.24%	-5.30%	-4.24%	-54.09%	-6.23%	2.98%	-	-
Horiz. %	41.10%	40.20%	42.46%	44.34%	96.57%	102.98%	100.00%	-
EPS	2.67	3.02	10.19	13.44	35.18	41.05	31.49	-80.67%
YoY %	-11.59%	-70.36%	-24.18%	-61.80%	-14.30%	30.36%	-	-
Horiz. %	8.48%	9.59%	32.36%	42.68%	111.72%	130.36%	100.00%	-
DPS	4.07	5.41	3.91	2.41	9.90	5.00	5.00	-12.80%
YoY %	-24.77%	38.36%	62.24%	-75.66%	98.00%	0.00%	-	-
Horiz. %	81.40%	108.20%	78.20%	48.20%	198.00%	100.00%	100.00%	-
NAPS	1.46	1.40	1.45	1.45	2.97	2.67	2.00	-18.91%
YoY %	4.29%	-3.45%	0.00%	-51.18%	11.24%	33.50%	-	-
Horiz. %	73.00%	70.00%	72.50%	72.50%	148.50%	133.50%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 248,498
RPS	128.09	128.41	135.61	141.61	148.48	156.37	151.20	-10.45%
YoY %	-0.25%	-5.31%	-4.24%	-4.63%	-5.05%	3.42%	-	-
Horiz. %	84.72%	84.93%	89.69%	93.66%	98.20%	103.42%	100.00%	-
EPS	2.50	2.90	9.76	12.88	16.23	18.70	14.28	-68.67%
YoY %	-13.79%	-70.29%	-24.22%	-20.64%	-13.21%	30.95%	-	-
Horiz. %	17.51%	20.31%	68.35%	90.20%	113.66%	130.95%	100.00%	-
DPS	3.81	5.18	3.74	2.31	4.57	2.26	2.26	41.60%
YoY %	-26.45%	38.50%	61.90%	-49.45%	102.21%	0.00%	-	-
Horiz. %	168.58%	229.20%	165.49%	102.21%	202.21%	100.00%	100.00%	-
NAPS	1.3652	1.3417	1.3896	1.3896	1.3702	1.2165	0.9074	31.26%
YoY %	1.75%	-3.45%	0.00%	1.42%	12.63%	34.06%	-	-
Horiz. %	150.45%	147.86%	153.14%	153.14%	151.00%	134.06%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	0.685	0.83	0.86	1.20	3.30	3.61	3.05	-
P/RPS	0.50	0.62	0.61	0.81	1.03	1.05	0.92	-33.37%
YoY %	-19.35%	1.64%	-24.69%	-21.36%	-1.90%	14.13%	-	-
Horiz. %	54.35%	67.39%	66.30%	88.04%	111.96%	114.13%	100.00%	-
P/EPS	25.66	27.45	8.44	8.93	9.38	8.80	9.69	91.29%
YoY %	-6.52%	225.24%	-5.49%	-4.80%	6.59%	-9.18%	-	-
Horiz. %	264.81%	283.28%	87.10%	92.16%	96.80%	90.82%	100.00%	-
EY	3.90	3.64	11.85	11.20	10.66	11.37	10.32	-47.69%
YoY %	7.14%	-69.28%	5.80%	5.07%	-6.24%	10.17%	-	-
Horiz. %	37.79%	35.27%	114.83%	108.53%	103.29%	110.17%	100.00%	-
DY	5.95	6.51	4.54	2.01	3.00	1.39	1.64	135.92%
YoY %	-8.60%	43.39%	125.87%	-33.00%	115.83%	-15.24%	-	-
Horiz. %	362.80%	396.95%	276.83%	122.56%	182.93%	84.76%	100.00%	-
P/NAPS	0.47	0.59	0.59	0.83	1.11	1.35	1.53	-54.44%
YoY %	-20.34%	0.00%	-28.92%	-25.23%	-17.78%	-11.76%	-	-
Horiz. %	30.72%	38.56%	38.56%	54.25%	72.55%	88.24%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	27/11/18	29/08/18	28/05/18	28/02/18	29/11/17	30/08/17	29/05/17	-
Price	0.585	0.83	1.00	1.05	3.20	3.67	4.00	-
P/RPS	0.43	0.62	0.71	0.71	0.99	1.07	1.20	-49.51%
YoY %	-30.65%	-12.68%	0.00%	-28.28%	-7.48%	-10.83%	-	-
Horiz. %	35.83%	51.67%	59.17%	59.17%	82.50%	89.17%	100.00%	-
P/EPS	21.91	27.45	9.82	7.81	9.09	8.94	12.70	43.79%
YoY %	-20.18%	179.53%	25.74%	-14.08%	1.68%	-29.61%	-	-
Horiz. %	172.52%	216.14%	77.32%	61.50%	71.57%	70.39%	100.00%	-
EY	4.56	3.64	10.19	12.80	11.00	11.18	7.87	-30.47%
YoY %	25.27%	-64.28%	-20.39%	16.36%	-1.61%	42.06%	-	-
Horiz. %	57.94%	46.25%	129.48%	162.64%	139.77%	142.06%	100.00%	-
DY	6.97	6.51	3.91	2.29	3.09	1.36	1.25	214.11%
YoY %	7.07%	66.50%	70.74%	-25.89%	127.21%	8.80%	-	-
Horiz. %	557.60%	520.80%	312.80%	183.20%	247.20%	108.80%	100.00%	-
P/NAPS	0.40	0.59	0.69	0.72	1.08	1.37	2.00	-65.76%
YoY %	-32.20%	-14.49%	-4.17%	-33.33%	-21.17%	-31.50%	-	-
Horiz. %	20.00%	29.50%	34.50%	36.00%	54.00%	68.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos