[SUCCESS] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 6.59%
YoY- 22.24%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 146,096 123,372 106,953 89,803 80,998 77,108 75,284 55.39%
PBT 27,332 23,395 20,352 16,613 15,546 15,321 15,169 47.91%
Tax -6,789 -5,455 -4,977 -3,423 -3,398 -3,534 -3,486 55.76%
NP 20,543 17,940 15,375 13,190 12,148 11,787 11,683 45.53%
-
NP to SH 17,910 16,171 14,247 12,866 12,070 11,663 11,655 33.06%
-
Tax Rate 24.84% 23.32% 24.45% 20.60% 21.86% 23.07% 22.98% -
Total Cost 125,553 105,432 91,578 76,613 68,850 65,321 63,601 57.17%
-
Net Worth 90,480 85,521 81,384 78,895 70,629 0 65,527 23.92%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,948 2,948 2,948 - - - 1,598 50.25%
Div Payout % 16.46% 18.23% 20.70% - - - 13.71% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 90,480 85,521 81,384 78,895 70,629 0 65,527 23.92%
NOSH 119,052 118,780 117,948 116,022 112,110 80,097 79,911 30.34%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.06% 14.54% 14.38% 14.69% 15.00% 15.29% 15.52% -
ROE 19.79% 18.91% 17.51% 16.31% 17.09% 0.00% 17.79% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 122.72 103.87 90.68 77.40 72.25 96.27 94.21 19.21%
EPS 15.04 13.61 12.08 11.09 10.77 14.56 14.58 2.08%
DPS 2.48 2.48 2.50 0.00 0.00 0.00 2.00 15.37%
NAPS 0.76 0.72 0.69 0.68 0.63 0.00 0.82 -4.92%
Adjusted Per Share Value based on latest NOSH - 116,022
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 57.77 48.78 42.29 35.51 32.03 30.49 29.77 55.39%
EPS 7.08 6.39 5.63 5.09 4.77 4.61 4.61 33.00%
DPS 1.17 1.17 1.17 0.00 0.00 0.00 0.63 50.91%
NAPS 0.3578 0.3382 0.3218 0.312 0.2793 0.00 0.2591 23.93%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.88 0.95 0.93 0.60 0.66 0.83 0.85 -
P/RPS 0.72 0.91 1.03 0.78 0.91 0.86 0.90 -13.78%
P/EPS 5.85 6.98 7.70 5.41 6.13 5.70 5.83 0.22%
EY 17.10 14.33 12.99 18.48 16.31 17.54 17.16 -0.23%
DY 2.81 2.61 2.69 0.00 0.00 0.00 2.35 12.62%
P/NAPS 1.16 1.32 1.35 0.88 1.05 0.00 1.04 7.53%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 29/11/07 20/08/07 21/05/07 15/02/07 20/11/06 11/08/06 -
Price 0.75 0.83 0.84 0.57 0.66 0.93 0.88 -
P/RPS 0.61 0.80 0.93 0.74 0.91 0.97 0.93 -24.45%
P/EPS 4.99 6.10 6.95 5.14 6.13 6.39 6.03 -11.82%
EY 20.06 16.40 14.38 19.45 16.31 15.66 16.57 13.55%
DY 3.30 2.99 2.98 0.00 0.00 0.00 2.27 28.24%
P/NAPS 0.99 1.15 1.22 0.84 1.05 0.00 1.07 -5.03%

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