[SUCCESS] YoY Annual (Unaudited) Result on 30-Jun-2020 [#4]

Stock

[SUCCESS] SUCCESS TRANSFORMER CORP BHD

Announcement Date

26-Aug-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

30-Jun-2020 [#4]

Profit Trend

YoY- -33.12%

Quarter Report

STC - RESULT AND NOTES 2020Q4.pdf

Latest QR

Upcoming QR

SUCCESS's Result

SUCCESS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annual (Unaudited) Result
Revenue	235,980	231,492	237,063	230,112	318,818	325,091	395,870	-8.25%
YoY %	1.94%	-2.35%	3.02%	-27.82%	-1.93%	-17.88%	-	-
Horiz. %	59.61%	58.48%	59.88%	58.13%	80.54%	82.12%	100.00%	-
PBT	27,329	29,303	30,425	18,716	25,040	11,713	71,151	-14.73%
YoY %	-6.74%	-3.69%	62.56%	-25.26%	113.78%	-83.54%	-	-
Horiz. %	38.41%	41.18%	42.76%	26.30%	35.19%	16.46%	100.00%	-
Tax	-6,377	-6,774	-7,770	-5,432	-7,764	-5,662	-16,855	-14.94%
YoY %	5.86%	12.82%	-43.04%	30.04%	-37.12%	66.41%	-	-
Horiz. %	37.83%	40.19%	46.10%	32.23%	46.06%	33.59%	100.00%	-
NP	20,952	22,529	22,655	13,284	17,276	6,051	54,296	-14.66%
YoY %	-7.00%	-0.56%	70.54%	-23.11%	185.51%	-88.86%	-	-
Horiz. %	38.59%	41.49%	41.72%	24.47%	31.82%	11.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,783	20,494	20,747	10,141	15,162	7,337	46,754	-13.34%
YoY %	-3.47%	-1.22%	104.59%	-33.12%	106.65%	-84.31%	-	-
Horiz. %	42.31%	43.83%	44.37%	21.69%	32.43%	15.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.33%	23.12%	25.54%	29.02%	31.01%	48.34%	23.69%	-
YoY %	0.91%	-9.48%	-11.99%	-6.42%	-35.85%	104.05%	-	-
Horiz. %	98.48%	97.59%	107.81%	122.50%	130.90%	204.05%	100.00%	-
Total Cost	215,028	208,963	214,408	216,828	301,542	319,040	341,574	-7.42%
YoY %	2.90%	-2.54%	-1.12%	-28.09%	-5.48%	-6.60%	-	-
Horiz. %	62.95%	61.18%	62.77%	63.48%	88.28%	93.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	362,440	350,532	333,897	322,184	321,245	339,669	307,963	2.75%
YoY %	3.40%	4.98%	3.64%	0.29%	-5.42%	10.30%	-	-
Horiz. %	117.69%	113.82%	108.42%	104.62%	104.31%	110.30%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	4,129	4,123	2,286	13,414	2,344	9,704	-	-
YoY %	0.15%	80.36%	-82.96%	472.27%	-75.85%	0.00%	-	-
Horiz. %	42.55%	42.49%	23.56%	138.23%	24.15%	100.00%	-	-
Div Payout %	20.87%	20.12%	11.02%	132.28%	15.47%	132.27%	-	-
YoY %	3.73%	82.58%	-91.67%	755.07%	-88.30%	0.00%	-	-
Horiz. %	15.78%	15.21%	8.33%	100.01%	11.70%	100.00%	-	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	362,440	350,532	333,897	322,184	321,245	339,669	307,963	2.75%
YoY %	3.40%	4.98%	3.64%	0.29%	-5.42%	10.30%	-	-
Horiz. %	117.69%	113.82%	108.42%	104.62%	104.31%	110.30%	100.00%	-
NOSH	252,344	252,064	251,276	249,743	248,955	248,498	122,693	12.76%
YoY %	0.11%	0.31%	0.61%	0.32%	0.18%	102.54%	-	-
Horiz. %	205.67%	205.44%	204.80%	203.55%	202.91%	202.54%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	8.88%	9.73%	9.56%	5.77%	5.42%	1.86%	13.72%	-
YoY %	-8.74%	1.78%	65.68%	6.46%	191.40%	-86.44%	-	-
Horiz. %	64.72%	70.92%	69.68%	42.06%	39.50%	13.56%	100.00%	-
ROE	5.46%	5.85%	6.21%	3.15%	4.72%	2.16%	15.18%	-
YoY %	-6.67%	-5.80%	97.14%	-33.26%	118.52%	-85.77%	-	-
Horiz. %	35.97%	38.54%	40.91%	20.75%	31.09%	14.23%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	102.87	101.04	103.66	97.78	135.96	133.99	343.21	-18.18%
YoY %	1.81%	-2.53%	6.01%	-28.08%	1.47%	-60.96%	-	-
Horiz. %	29.97%	29.44%	30.20%	28.49%	39.61%	39.04%	100.00%	-
EPS	8.63	8.95	9.09	4.31	6.45	3.02	40.18	-22.60%
YoY %	-3.58%	-1.54%	110.90%	-33.18%	113.58%	-92.48%	-	-
Horiz. %	21.48%	22.27%	22.62%	10.73%	16.05%	7.52%	100.00%	-
DPS	1.80	1.80	1.00	5.70	1.00	4.00	0.00	-
YoY %	0.00%	80.00%	-82.46%	470.00%	-75.00%	0.00%	-	-
Horiz. %	45.00%	45.00%	25.00%	142.50%	25.00%	100.00%	-	-
NAPS	1.58	1.53	1.46	1.369	1.37	1.40	2.67	-8.36%
YoY %	3.27%	4.79%	6.65%	-0.07%	-2.14%	-47.57%	-	-
Horiz. %	59.18%	57.30%	54.68%	51.27%	51.31%	52.43%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 249,743
RPS	93.22	91.44	93.64	90.90	125.94	128.41	156.37	-8.25%
YoY %	1.95%	-2.35%	3.01%	-27.82%	-1.92%	-17.88%	-	-
Horiz. %	59.62%	58.48%	59.88%	58.13%	80.54%	82.12%	100.00%	-
EPS	7.81	8.10	8.20	4.01	5.99	2.90	18.47	-13.35%
YoY %	-3.58%	-1.22%	104.49%	-33.06%	106.55%	-84.30%	-	-
Horiz. %	42.28%	43.85%	44.40%	21.71%	32.43%	15.70%	100.00%	-
DPS	1.63	1.63	0.90	5.30	0.93	3.83	0.00	-
YoY %	0.00%	81.11%	-83.02%	469.89%	-75.72%	0.00%	-	-
Horiz. %	42.56%	42.56%	23.50%	138.38%	24.28%	100.00%	-	-
NAPS	1.4317	1.3846	1.3189	1.2727	1.269	1.3417	1.2165	2.75%
YoY %	3.40%	4.98%	3.63%	0.29%	-5.42%	10.29%	-	-
Horiz. %	117.69%	113.82%	108.42%	104.62%	104.32%	110.29%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.62	0.745	0.83	0.565	0.955	0.83	3.61	-
P/RPS	0.60	0.74	0.80	0.58	0.70	0.62	1.05	-8.90%
YoY %	-18.92%	-7.50%	37.93%	-17.14%	12.90%	-40.95%	-	-
Horiz. %	57.14%	70.48%	76.19%	55.24%	66.67%	59.05%	100.00%	-
P/EPS	7.19	8.33	9.15	13.11	14.77	27.45	8.91	-3.51%
YoY %	-13.69%	-8.96%	-30.21%	-11.24%	-46.19%	208.08%	-	-
Horiz. %	80.70%	93.49%	102.69%	147.14%	165.77%	308.08%	100.00%	-
EY	13.91	12.01	10.93	7.63	6.77	3.64	11.23	3.62%
YoY %	15.82%	9.88%	43.25%	12.70%	85.99%	-67.59%	-	-
Horiz. %	123.86%	106.95%	97.33%	67.94%	60.28%	32.41%	100.00%	-
DY	2.90	2.42	1.20	10.09	1.05	4.82	0.00	-
YoY %	19.83%	101.67%	-88.11%	860.95%	-78.22%	0.00%	-	-
Horiz. %	60.17%	50.21%	24.90%	209.34%	21.78%	100.00%	-	-
P/NAPS	0.39	0.49	0.57	0.41	0.70	0.59	1.35	-18.68%
YoY %	-20.41%	-14.04%	39.02%	-41.43%	18.64%	-56.30%	-	-
Horiz. %	28.89%	36.30%	42.22%	30.37%	51.85%	43.70%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	30/08/23	24/08/22	27/09/21	26/08/20	30/08/19	29/08/18	30/08/17	-
Price	0.66	0.73	0.945	0.575	0.94	0.83	3.67	-
P/RPS	0.64	0.72	0.91	0.59	0.69	0.62	1.07	-8.20%
YoY %	-11.11%	-20.88%	54.24%	-14.49%	11.29%	-42.06%	-	-
Horiz. %	59.81%	67.29%	85.05%	55.14%	64.49%	57.94%	100.00%	-
P/EPS	7.65	8.16	10.42	13.34	14.54	27.45	9.05	-2.76%
YoY %	-6.25%	-21.69%	-21.89%	-8.25%	-47.03%	203.31%	-	-
Horiz. %	84.53%	90.17%	115.14%	147.40%	160.66%	303.31%	100.00%	-
EY	13.07	12.25	9.60	7.49	6.88	3.64	11.04	2.85%
YoY %	6.69%	27.60%	28.17%	8.87%	89.01%	-67.03%	-	-
Horiz. %	118.39%	110.96%	86.96%	67.84%	62.32%	32.97%	100.00%	-
DY	2.73	2.47	1.06	9.91	1.06	4.82	0.00	-
YoY %	10.53%	133.02%	-89.30%	834.91%	-78.01%	0.00%	-	-
Horiz. %	56.64%	51.24%	21.99%	205.60%	21.99%	100.00%	-	-
P/NAPS	0.42	0.48	0.65	0.42	0.69	0.59	1.37	-17.87%
YoY %	-12.50%	-26.15%	54.76%	-39.13%	16.95%	-56.93%	-	-
Horiz. %	30.66%	35.04%	47.45%	30.66%	50.36%	43.07%	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