[SUCCESS] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 2.64%
YoY- 48.8%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 187,094 193,720 190,553 135,894 79,396 75,609 62,885 19.91%
PBT 32,329 34,986 35,690 26,014 15,550 12,736 12,942 16.47%
Tax -7,953 -8,744 -9,665 -6,977 -4,236 -3,388 -12,955 -7.80%
NP 24,376 26,242 26,025 19,037 11,314 9,348 -13 -
-
NP to SH 23,138 25,557 24,496 16,673 11,205 9,348 9,694 15.59%
-
Tax Rate 24.60% 24.99% 27.08% 26.82% 27.24% 26.60% 100.10% -
Total Cost 162,718 167,477 164,528 116,857 68,081 66,261 62,898 17.15%
-
Net Worth 142,571 126,513 105,599 85,423 67,168 56,824 1,715 108.84%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 5,453 4,774 4,799 3,954 - - - -
Div Payout % 23.57% 18.68% 19.60% 23.72% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 142,571 126,513 105,599 85,423 67,168 56,824 1,715 108.84%
NOSH 116,861 119,352 119,999 118,643 79,961 80,034 2,908 85.02%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 13.03% 13.55% 13.66% 14.01% 14.25% 12.36% -0.02% -
ROE 16.23% 20.20% 23.20% 19.52% 16.68% 16.45% 564.97% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 160.10 162.31 158.79 114.54 99.29 94.47 2,162.20 -35.18%
EPS 19.80 21.41 20.41 14.05 14.01 11.68 -333.33 -
DPS 4.67 4.00 4.00 3.33 0.00 0.00 0.00 -
NAPS 1.22 1.06 0.88 0.72 0.84 0.71 0.59 12.86%
Adjusted Per Share Value based on latest NOSH - 118,780
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 73.90 76.52 75.27 53.68 31.36 29.87 24.84 19.91%
EPS 9.14 10.10 9.68 6.59 4.43 3.69 3.83 15.59%
DPS 2.15 1.89 1.90 1.56 0.00 0.00 0.00 -
NAPS 0.5632 0.4997 0.4171 0.3374 0.2653 0.2245 0.0068 108.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 1.13 1.01 0.86 0.95 0.83 0.71 0.00 -
P/RPS 0.71 0.62 0.54 0.83 0.84 0.75 0.00 -
P/EPS 5.71 4.72 4.21 6.76 5.92 6.08 0.00 -
EY 17.52 21.20 23.74 14.79 16.88 16.45 0.00 -
DY 4.13 3.96 4.65 3.51 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 0.98 1.32 0.99 1.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 23/11/09 17/11/08 29/11/07 20/11/06 22/11/05 14/01/05 -
Price 1.15 1.17 0.66 0.83 0.93 0.63 0.00 -
P/RPS 0.72 0.72 0.42 0.72 0.94 0.67 0.00 -
P/EPS 5.81 5.46 3.23 5.91 6.64 5.39 0.00 -
EY 17.22 18.30 30.93 16.93 15.07 18.54 0.00 -
DY 4.06 3.42 6.06 4.02 0.00 0.00 0.00 -
P/NAPS 0.94 1.10 0.75 1.15 1.11 0.89 0.00 -

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
Post a Comment