[SUCCESS] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -0.96%
YoY- 4.33%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 299,349 237,826 187,094 193,720 190,553 135,894 79,396 24.73%
PBT 40,994 35,157 32,329 34,986 35,690 26,014 15,550 17.51%
Tax -9,712 -8,648 -7,953 -8,744 -9,665 -6,977 -4,236 14.81%
NP 31,282 26,509 24,376 26,242 26,025 19,037 11,314 18.45%
-
NP to SH 27,276 24,962 23,138 25,557 24,496 16,673 11,205 15.96%
-
Tax Rate 23.69% 24.60% 24.60% 24.99% 27.08% 26.82% 27.24% -
Total Cost 268,066 211,317 162,718 167,477 164,528 116,857 68,081 25.63%
-
Net Worth 183,573 161,416 142,571 126,513 105,599 85,423 67,168 18.22%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,589 1,515 5,453 4,774 4,799 3,954 - -
Div Payout % 16.83% 6.07% 23.57% 18.68% 19.60% 23.72% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 183,573 161,416 142,571 126,513 105,599 85,423 67,168 18.22%
NOSH 114,733 113,673 116,861 119,352 119,999 118,643 79,961 6.19%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.45% 11.15% 13.03% 13.55% 13.66% 14.01% 14.25% -
ROE 14.86% 15.46% 16.23% 20.20% 23.20% 19.52% 16.68% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 260.91 209.22 160.10 162.31 158.79 114.54 99.29 17.45%
EPS 23.77 21.96 19.80 21.41 20.41 14.05 14.01 9.20%
DPS 4.00 1.33 4.67 4.00 4.00 3.33 0.00 -
NAPS 1.60 1.42 1.22 1.06 0.88 0.72 0.84 11.32%
Adjusted Per Share Value based on latest NOSH - 119,352
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 118.25 93.94 73.90 76.52 75.27 53.68 31.36 24.73%
EPS 10.77 9.86 9.14 10.10 9.68 6.59 4.43 15.94%
DPS 1.81 0.60 2.15 1.89 1.90 1.56 0.00 -
NAPS 0.7251 0.6376 0.5632 0.4997 0.4171 0.3374 0.2653 18.22%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.03 0.90 1.13 1.01 0.86 0.95 0.83 -
P/RPS 0.39 0.43 0.71 0.62 0.54 0.83 0.84 -11.99%
P/EPS 4.33 4.10 5.71 4.72 4.21 6.76 5.92 -5.07%
EY 23.08 24.40 17.52 21.20 23.74 14.79 16.88 5.34%
DY 3.88 1.48 4.13 3.96 4.65 3.51 0.00 -
P/NAPS 0.64 0.63 0.93 0.95 0.98 1.32 0.99 -7.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 21/11/11 22/11/10 23/11/09 17/11/08 29/11/07 20/11/06 -
Price 1.04 0.87 1.15 1.17 0.66 0.83 0.93 -
P/RPS 0.40 0.42 0.72 0.72 0.42 0.72 0.94 -13.26%
P/EPS 4.37 3.96 5.81 5.46 3.23 5.91 6.64 -6.72%
EY 22.86 25.24 17.22 18.30 30.93 16.93 15.07 7.18%
DY 3.85 1.53 4.06 3.42 6.06 4.02 0.00 -
P/NAPS 0.65 0.61 0.94 1.10 0.75 1.15 1.11 -8.52%

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