[SUCCESS] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
18-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 14.53%
YoY- 43.86%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 229,010 175,782 194,788 182,594 130,804 78,894 76,862 19.94%
PBT 33,504 33,592 35,060 33,892 25,932 16,320 12,404 18.00%
Tax -8,110 -8,214 -8,662 -8,490 -7,510 -4,352 -3,282 16.26%
NP 25,394 25,378 26,398 25,402 18,422 11,968 9,122 18.59%
-
NP to SH 23,994 24,132 25,804 23,368 16,244 11,890 9,122 17.48%
-
Tax Rate 24.21% 24.45% 24.71% 25.05% 28.96% 26.67% 26.46% -
Total Cost 203,616 150,404 168,390 157,192 112,382 66,926 67,740 20.12%
-
Net Worth 154,617 138,812 120,545 98,366 81,337 65,611 54,411 19.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 2,257 8,305 7,161 7,197 5,894 - - -
Div Payout % 9.41% 34.41% 27.75% 30.80% 36.28% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 154,617 138,812 120,545 98,366 81,337 65,611 54,411 19.00%
NOSH 112,859 118,643 119,352 119,958 117,880 80,013 80,017 5.89%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 11.09% 14.44% 13.55% 13.91% 14.08% 15.17% 11.87% -
ROE 15.52% 17.38% 21.41% 23.76% 19.97% 18.12% 16.76% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 202.92 148.16 163.20 152.21 110.96 98.60 96.06 13.26%
EPS 21.26 20.34 21.62 19.48 13.78 14.86 11.40 10.94%
DPS 2.00 7.00 6.00 6.00 5.00 0.00 0.00 -
NAPS 1.37 1.17 1.01 0.82 0.69 0.82 0.68 12.37%
Adjusted Per Share Value based on latest NOSH - 119,927
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 90.55 69.50 77.02 72.20 51.72 31.19 30.39 19.94%
EPS 9.49 9.54 10.20 9.24 6.42 4.70 3.61 17.47%
DPS 0.89 3.28 2.83 2.85 2.33 0.00 0.00 -
NAPS 0.6114 0.5489 0.4766 0.3889 0.3216 0.2594 0.2151 19.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.04 1.15 0.86 0.85 0.93 0.85 0.77 -
P/RPS 0.51 0.78 0.53 0.56 0.84 0.86 0.80 -7.22%
P/EPS 4.89 5.65 3.98 4.36 6.75 5.72 6.75 -5.22%
EY 20.44 17.69 25.14 22.92 14.82 17.48 14.81 5.51%
DY 1.92 6.09 6.98 7.06 5.38 0.00 0.00 -
P/NAPS 0.76 0.98 0.85 1.04 1.35 1.04 1.13 -6.39%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 23/08/10 24/08/09 18/08/08 20/08/07 11/08/06 24/08/05 -
Price 0.985 1.18 1.05 0.88 0.84 0.88 0.78 -
P/RPS 0.49 0.80 0.64 0.58 0.76 0.89 0.81 -8.03%
P/EPS 4.63 5.80 4.86 4.52 6.10 5.92 6.84 -6.29%
EY 21.58 17.24 20.59 22.14 16.40 16.89 14.62 6.70%
DY 2.03 5.93 5.71 6.82 5.95 0.00 0.00 -
P/NAPS 0.72 1.01 1.04 1.07 1.22 1.07 1.15 -7.50%

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