[SUCCESS] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 2.47%
YoY- 188.28%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 80,998 77,108 75,284 75,147 74,268 66,866 64,180 16.73%
PBT 15,546 15,321 15,169 13,641 13,211 11,189 10,992 25.91%
Tax -3,398 -3,534 -3,486 -3,116 -2,940 -2,839 -5,095 -23.60%
NP 12,148 11,787 11,683 10,525 10,271 8,350 5,897 61.68%
-
NP to SH 12,070 11,663 11,655 10,525 10,271 8,350 8,238 28.91%
-
Tax Rate 21.86% 23.07% 22.98% 22.84% 22.25% 25.37% 46.35% -
Total Cost 68,850 65,321 63,601 64,622 63,997 58,516 58,283 11.71%
-
Net Worth 70,629 0 65,527 61,520 59,127 56,846 54,443 18.89%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 1,598 1,598 1,598 - - -
Div Payout % - - 13.71% 15.18% 15.56% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 70,629 0 65,527 61,520 59,127 56,846 54,443 18.89%
NOSH 112,110 80,097 79,911 79,896 79,901 80,065 80,064 25.08%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 15.00% 15.29% 15.52% 14.01% 13.83% 12.49% 9.19% -
ROE 17.09% 0.00% 17.79% 17.11% 17.37% 14.69% 15.13% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 72.25 96.27 94.21 94.05 92.95 83.51 80.16 -6.67%
EPS 10.77 14.56 14.58 13.17 12.85 10.43 10.29 3.07%
DPS 0.00 0.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 0.63 0.00 0.82 0.77 0.74 0.71 0.68 -4.95%
Adjusted Per Share Value based on latest NOSH - 79,896
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 32.03 30.49 29.77 29.71 29.37 26.44 25.38 16.73%
EPS 4.77 4.61 4.61 4.16 4.06 3.30 3.26 28.79%
DPS 0.00 0.00 0.63 0.63 0.63 0.00 0.00 -
NAPS 0.2793 0.00 0.2591 0.2433 0.2338 0.2248 0.2153 18.89%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.66 0.83 0.85 0.94 0.64 0.71 0.77 -
P/RPS 0.91 0.86 0.90 1.00 0.69 0.85 0.96 -3.49%
P/EPS 6.13 5.70 5.83 7.14 4.98 6.81 7.48 -12.39%
EY 16.31 17.54 17.16 14.01 20.09 14.69 13.36 14.18%
DY 0.00 0.00 2.35 2.13 3.13 0.00 0.00 -
P/NAPS 1.05 0.00 1.04 1.22 0.86 1.00 1.13 -4.76%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 20/11/06 11/08/06 19/05/06 20/02/06 22/11/05 24/08/05 -
Price 0.66 0.93 0.88 0.86 0.79 0.63 0.78 -
P/RPS 0.91 0.97 0.93 0.91 0.85 0.75 0.97 -4.15%
P/EPS 6.13 6.39 6.03 6.53 6.15 6.04 7.58 -13.16%
EY 16.31 15.66 16.57 15.32 16.27 16.55 13.19 15.16%
DY 0.00 0.00 2.27 2.33 2.53 0.00 0.00 -
P/NAPS 1.05 0.00 1.07 1.12 1.07 0.89 1.15 -5.86%

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