[SUCCESS] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 7.0%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 395,870 0 371,467 322,929 295,605 255,196 207,465 10.44%
PBT 71,151 0 36,445 44,792 40,416 34,358 34,416 11.81%
Tax -16,855 0 -10,930 -12,535 -9,781 -7,883 -8,460 11.18%
NP 54,296 0 25,515 32,257 30,635 26,475 25,956 12.02%
-
NP to SH 46,754 0 24,437 28,934 27,042 24,493 24,003 10.79%
-
Tax Rate 23.69% - 29.99% 27.98% 24.20% 22.94% 24.58% -
Total Cost 341,574 0 345,952 290,672 264,970 228,721 181,509 10.21%
-
Net Worth 307,963 264,919 240,287 218,741 191,479 167,616 144,771 12.31%
Dividend
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 4,665 3,472 3,439 1,140 4,053 -
Div Payout % - - 19.09% 12.00% 12.72% 4.66% 16.89% -
Equity
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 307,963 264,919 240,287 218,741 191,479 167,616 144,771 12.31%
NOSH 122,693 115,685 116,644 115,736 114,658 114,025 115,817 0.89%
Ratio Analysis
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.72% 0.00% 6.87% 9.99% 10.36% 10.37% 12.51% -
ROE 15.18% 0.00% 10.17% 13.23% 14.12% 14.61% 16.58% -
Per Share
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 343.21 0.00 318.46 279.02 257.81 223.81 179.13 10.51%
EPS 40.18 0.00 20.95 25.00 23.59 21.48 20.73 10.71%
DPS 0.00 0.00 4.00 3.00 3.00 1.00 3.50 -
NAPS 2.67 2.29 2.06 1.89 1.67 1.47 1.25 12.38%
Adjusted Per Share Value based on latest NOSH - 115,683
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 156.75 0.00 147.09 127.87 117.05 101.05 82.15 10.44%
EPS 18.51 0.00 9.68 11.46 10.71 9.70 9.50 10.80%
DPS 0.00 0.00 1.85 1.37 1.36 0.45 1.61 -
NAPS 1.2194 1.049 0.9515 0.8662 0.7582 0.6637 0.5733 12.30%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.61 2.26 1.69 1.40 1.01 0.87 1.09 -
P/RPS 1.05 0.00 0.53 0.50 0.39 0.39 0.61 8.71%
P/EPS 8.91 0.00 8.07 5.60 4.28 4.05 5.26 8.44%
EY 11.23 0.00 12.40 17.86 23.35 24.69 19.01 -7.77%
DY 0.00 0.00 2.37 2.14 2.97 1.15 3.21 -
P/NAPS 1.35 0.99 0.82 0.74 0.60 0.59 0.87 6.99%
Price Multiplier on Announcement Date
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/08/17 26/08/16 27/02/15 25/02/14 25/02/13 23/02/12 21/02/11 -
Price 3.67 2.16 1.82 1.40 1.00 0.95 1.02 -
P/RPS 1.07 0.00 0.57 0.50 0.39 0.42 0.57 10.17%
P/EPS 9.05 0.00 8.69 5.60 4.24 4.42 4.92 9.82%
EY 11.04 0.00 11.51 17.86 23.58 22.61 20.32 -8.95%
DY 0.00 0.00 2.20 2.14 3.00 1.05 3.43 -
P/NAPS 1.37 0.94 0.88 0.74 0.60 0.65 0.82 8.21%

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