[SUCCESS] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
16-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -23.91%
YoY- 123.74%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 225,776 226,756 230,112 254,955 287,234 311,277 318,818 -20.46%
PBT 18,800 14,212 18,716 20,468 24,560 30,571 25,039 -17.31%
Tax -6,537 -6,369 -5,432 -4,967 -5,786 -6,908 -7,764 -10.78%
NP 12,263 7,843 13,284 15,501 18,774 23,663 17,275 -20.34%
-
NP to SH 9,935 5,289 10,141 12,590 16,546 20,855 15,161 -24.45%
-
Tax Rate 34.77% 44.81% 29.02% 24.27% 23.56% 22.60% 31.01% -
Total Cost 213,513 218,913 216,828 239,454 268,460 287,614 301,543 -20.47%
-
Net Worth 325,621 320,107 322,184 322,114 320,461 316,872 321,245 0.90%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 2,293 - - - - 2,362 4,730 -38.15%
Div Payout % 23.08% - - - - 11.33% 31.20% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 325,621 320,107 322,184 322,114 320,461 316,872 321,245 0.90%
NOSH 249,976 249,877 249,743 249,700 235,633 249,275 248,955 0.27%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 5.43% 3.46% 5.77% 6.08% 6.54% 7.60% 5.42% -
ROE 3.05% 1.65% 3.15% 3.91% 5.16% 6.58% 4.72% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 98.46 99.17 97.78 108.36 121.90 132.62 135.96 -19.27%
EPS 4.33 2.31 4.31 5.35 7.02 8.89 6.47 -23.39%
DPS 1.00 0.00 0.00 0.00 0.00 1.00 2.00 -36.87%
NAPS 1.42 1.40 1.369 1.369 1.36 1.35 1.37 2.40%
Adjusted Per Share Value based on latest NOSH - 249,700
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 89.32 89.71 91.04 100.87 113.64 123.15 126.13 -20.46%
EPS 3.93 2.09 4.01 4.98 6.55 8.25 6.00 -24.48%
DPS 0.91 0.00 0.00 0.00 0.00 0.93 1.87 -37.99%
NAPS 1.2882 1.2664 1.2747 1.2744 1.2678 1.2536 1.2709 0.90%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.755 0.56 0.565 0.495 0.955 0.92 0.955 -
P/RPS 0.77 0.56 0.58 0.46 0.78 0.69 0.70 6.52%
P/EPS 17.43 24.21 13.11 9.25 13.60 10.35 14.77 11.61%
EY 5.74 4.13 7.63 10.81 7.35 9.66 6.77 -10.37%
DY 1.32 0.00 0.00 0.00 0.00 1.09 2.09 -26.28%
P/NAPS 0.53 0.40 0.41 0.36 0.70 0.68 0.70 -16.85%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 24/11/20 26/08/20 16/06/20 25/02/20 29/11/19 30/08/19 -
Price 0.715 0.61 0.575 0.62 0.87 0.94 0.94 -
P/RPS 0.73 0.62 0.59 0.57 0.71 0.71 0.69 3.81%
P/EPS 16.50 26.37 13.34 11.59 12.39 10.58 14.54 8.75%
EY 6.06 3.79 7.49 8.63 8.07 9.45 6.88 -8.07%
DY 1.40 0.00 0.00 0.00 0.00 1.06 2.13 -24.30%
P/NAPS 0.50 0.44 0.42 0.45 0.64 0.70 0.69 -19.24%

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