[SUCCESS] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 14.34%
YoY- -0.57%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 379,276 296,910 289,024 229,010 175,782 194,788 182,594 12.95%
PBT 50,788 41,820 38,238 33,504 33,592 35,060 33,892 6.97%
Tax -12,390 -11,030 -9,912 -8,110 -8,214 -8,662 -8,490 6.49%
NP 38,398 30,790 28,326 25,394 25,378 26,398 25,402 7.12%
-
NP to SH 33,406 27,226 24,472 23,994 24,132 25,804 23,368 6.13%
-
Tax Rate 24.40% 26.37% 25.92% 24.21% 24.45% 24.71% 25.05% -
Total Cost 340,878 266,120 260,698 203,616 150,404 168,390 157,192 13.76%
-
Net Worth 232,115 203,333 175,784 154,617 138,812 120,545 98,366 15.37%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 9,331 - 6,893 2,257 8,305 7,161 7,197 4.42%
Div Payout % 27.93% - 28.17% 9.41% 34.41% 27.75% 30.80% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 232,115 203,333 175,784 154,617 138,812 120,545 98,366 15.37%
NOSH 116,641 114,877 114,892 112,859 118,643 119,352 119,958 -0.46%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 10.12% 10.37% 9.80% 11.09% 14.44% 13.55% 13.91% -
ROE 14.39% 13.39% 13.92% 15.52% 17.38% 21.41% 23.76% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 325.17 258.46 251.56 202.92 148.16 163.20 152.21 13.48%
EPS 28.64 23.70 21.30 21.26 20.34 21.62 19.48 6.63%
DPS 8.00 0.00 6.00 2.00 7.00 6.00 6.00 4.90%
NAPS 1.99 1.77 1.53 1.37 1.17 1.01 0.82 15.91%
Adjusted Per Share Value based on latest NOSH - 112,892
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 150.05 117.47 114.35 90.60 69.54 77.06 72.24 12.94%
EPS 13.22 10.77 9.68 9.49 9.55 10.21 9.25 6.12%
DPS 3.69 0.00 2.73 0.89 3.29 2.83 2.85 4.39%
NAPS 0.9183 0.8044 0.6955 0.6117 0.5492 0.4769 0.3892 15.37%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.60 1.11 0.94 1.04 1.15 0.86 0.85 -
P/RPS 0.49 0.43 0.37 0.51 0.78 0.53 0.56 -2.19%
P/EPS 5.59 4.68 4.41 4.89 5.65 3.98 4.36 4.22%
EY 17.90 21.35 22.66 20.44 17.69 25.14 22.92 -4.03%
DY 5.00 0.00 6.38 1.92 6.09 6.98 7.06 -5.58%
P/NAPS 0.80 0.63 0.61 0.76 0.98 0.85 1.04 -4.27%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 26/08/13 27/08/12 22/08/11 23/08/10 24/08/09 18/08/08 -
Price 1.75 1.14 1.08 0.985 1.18 1.05 0.88 -
P/RPS 0.54 0.44 0.43 0.49 0.80 0.64 0.58 -1.18%
P/EPS 6.11 4.81 5.07 4.63 5.80 4.86 4.52 5.14%
EY 16.37 20.79 19.72 21.58 17.24 20.59 22.14 -4.90%
DY 4.57 0.00 5.56 2.03 5.93 5.71 6.82 -6.45%
P/NAPS 0.88 0.64 0.71 0.72 1.01 1.04 1.07 -3.20%

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