[SUCCESS] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 11.06%
YoY- 54.59%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 185,006 187,090 171,992 162,979 146,096 123,372 106,953 43.86%
PBT 33,043 34,589 31,311 30,765 27,332 23,395 20,352 37.93%
Tax -7,896 -8,803 -7,277 -7,802 -6,789 -5,455 -4,977 35.83%
NP 25,147 25,786 24,034 22,963 20,543 17,940 15,375 38.61%
-
NP to SH 23,802 23,778 21,473 19,890 17,910 16,171 14,247 40.57%
-
Tax Rate 23.90% 25.45% 23.24% 25.36% 24.84% 23.32% 24.45% -
Total Cost 159,859 161,304 147,958 140,016 125,553 105,432 91,578 44.73%
-
Net Worth 110,257 105,663 98,340 96,018 90,480 85,521 81,384 22.32%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,600 3,600 3,597 2,948 2,948 2,948 2,948 14.17%
Div Payout % 15.13% 15.14% 16.76% 14.83% 16.46% 18.23% 20.70% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 110,257 105,663 98,340 96,018 90,480 85,521 81,384 22.32%
NOSH 119,845 120,071 119,927 120,023 119,052 118,780 117,948 1.06%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 13.59% 13.78% 13.97% 14.09% 14.06% 14.54% 14.38% -
ROE 21.59% 22.50% 21.84% 20.71% 19.79% 18.91% 17.51% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 154.37 155.82 143.41 135.79 122.72 103.87 90.68 42.34%
EPS 19.86 19.80 17.91 16.57 15.04 13.61 12.08 39.08%
DPS 3.00 3.00 3.00 2.50 2.48 2.48 2.50 12.86%
NAPS 0.92 0.88 0.82 0.80 0.76 0.72 0.69 21.03%
Adjusted Per Share Value based on latest NOSH - 120,023
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 73.15 73.98 68.01 64.44 57.77 48.78 42.29 43.85%
EPS 9.41 9.40 8.49 7.86 7.08 6.39 5.63 40.61%
DPS 1.42 1.42 1.42 1.17 1.17 1.17 1.17 13.71%
NAPS 0.436 0.4178 0.3888 0.3797 0.3578 0.3382 0.3218 22.33%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.61 0.86 0.85 0.79 0.88 0.95 0.93 -
P/RPS 0.40 0.55 0.59 0.58 0.72 0.91 1.03 -46.61%
P/EPS 3.07 4.34 4.75 4.77 5.85 6.98 7.70 -45.67%
EY 32.56 23.03 21.06 20.98 17.10 14.33 12.99 84.00%
DY 4.92 3.49 3.53 3.16 2.81 2.61 2.69 49.28%
P/NAPS 0.66 0.98 1.04 0.99 1.16 1.32 1.35 -37.80%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 17/11/08 18/08/08 21/05/08 25/02/08 29/11/07 20/08/07 -
Price 0.64 0.66 0.88 1.00 0.75 0.83 0.84 -
P/RPS 0.41 0.42 0.61 0.74 0.61 0.80 0.93 -41.93%
P/EPS 3.22 3.33 4.91 6.03 4.99 6.10 6.95 -39.98%
EY 31.03 30.00 20.35 16.57 20.06 16.40 14.38 66.59%
DY 4.69 4.55 3.41 2.50 3.30 2.99 2.98 35.11%
P/NAPS 0.70 0.75 1.07 1.25 0.99 1.15 1.22 -30.83%

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