[SUCCESS] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 16.0%
YoY- -6.48%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 296,910 289,024 229,010 175,782 194,788 182,594 130,804 14.62%
PBT 41,820 38,238 33,504 33,592 35,060 33,892 25,932 8.28%
Tax -11,030 -9,912 -8,110 -8,214 -8,662 -8,490 -7,510 6.60%
NP 30,790 28,326 25,394 25,378 26,398 25,402 18,422 8.92%
-
NP to SH 27,226 24,472 23,994 24,132 25,804 23,368 16,244 8.98%
-
Tax Rate 26.37% 25.92% 24.21% 24.45% 24.71% 25.05% 28.96% -
Total Cost 266,120 260,698 203,616 150,404 168,390 157,192 112,382 15.43%
-
Net Worth 203,333 175,784 154,617 138,812 120,545 98,366 81,337 16.48%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 6,893 2,257 8,305 7,161 7,197 5,894 -
Div Payout % - 28.17% 9.41% 34.41% 27.75% 30.80% 36.28% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 203,333 175,784 154,617 138,812 120,545 98,366 81,337 16.48%
NOSH 114,877 114,892 112,859 118,643 119,352 119,958 117,880 -0.42%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.37% 9.80% 11.09% 14.44% 13.55% 13.91% 14.08% -
ROE 13.39% 13.92% 15.52% 17.38% 21.41% 23.76% 19.97% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 258.46 251.56 202.92 148.16 163.20 152.21 110.96 15.11%
EPS 23.70 21.30 21.26 20.34 21.62 19.48 13.78 9.44%
DPS 0.00 6.00 2.00 7.00 6.00 6.00 5.00 -
NAPS 1.77 1.53 1.37 1.17 1.01 0.82 0.69 16.98%
Adjusted Per Share Value based on latest NOSH - 118,618
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 117.28 114.17 90.46 69.44 76.94 72.13 51.67 14.62%
EPS 10.75 9.67 9.48 9.53 10.19 9.23 6.42 8.96%
DPS 0.00 2.72 0.89 3.28 2.83 2.84 2.33 -
NAPS 0.8032 0.6944 0.6108 0.5483 0.4762 0.3886 0.3213 16.48%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.11 0.94 1.04 1.15 0.86 0.85 0.93 -
P/RPS 0.43 0.37 0.51 0.78 0.53 0.56 0.84 -10.55%
P/EPS 4.68 4.41 4.89 5.65 3.98 4.36 6.75 -5.91%
EY 21.35 22.66 20.44 17.69 25.14 22.92 14.82 6.26%
DY 0.00 6.38 1.92 6.09 6.98 7.06 5.38 -
P/NAPS 0.63 0.61 0.76 0.98 0.85 1.04 1.35 -11.91%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 27/08/12 22/08/11 23/08/10 24/08/09 18/08/08 20/08/07 -
Price 1.14 1.08 0.985 1.18 1.05 0.88 0.84 -
P/RPS 0.44 0.43 0.49 0.80 0.64 0.58 0.76 -8.69%
P/EPS 4.81 5.07 4.63 5.80 4.86 4.52 6.10 -3.87%
EY 20.79 19.72 21.58 17.24 20.59 22.14 16.40 4.02%
DY 0.00 5.56 2.03 5.93 5.71 6.82 5.95 -
P/NAPS 0.64 0.71 0.72 1.01 1.04 1.07 1.22 -10.18%

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