[SUCCESS] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -4.12%
YoY- -9.46%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 308,486 299,349 237,826 187,094 193,720 190,553 135,894 14.62%
PBT 44,989 40,994 35,157 32,329 34,986 35,690 26,014 9.55%
Tax -11,848 -9,712 -8,648 -7,953 -8,744 -9,665 -6,977 9.21%
NP 33,141 31,282 26,509 24,376 26,242 26,025 19,037 9.67%
-
NP to SH 29,496 27,276 24,962 23,138 25,557 24,496 16,673 9.96%
-
Tax Rate 26.34% 23.69% 24.60% 24.60% 24.99% 27.08% 26.82% -
Total Cost 275,345 268,066 211,317 162,718 167,477 164,528 116,857 15.34%
-
Net Worth 211,290 183,573 161,416 142,571 126,513 105,599 85,423 16.27%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 4,618 4,589 1,515 5,453 4,774 4,799 3,954 2.61%
Div Payout % 15.66% 16.83% 6.07% 23.57% 18.68% 19.60% 23.72% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 211,290 183,573 161,416 142,571 126,513 105,599 85,423 16.27%
NOSH 115,459 114,733 113,673 116,861 119,352 119,999 118,643 -0.45%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 10.74% 10.45% 11.15% 13.03% 13.55% 13.66% 14.01% -
ROE 13.96% 14.86% 15.46% 16.23% 20.20% 23.20% 19.52% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 267.18 260.91 209.22 160.10 162.31 158.79 114.54 15.14%
EPS 25.55 23.77 21.96 19.80 21.41 20.41 14.05 10.47%
DPS 4.00 4.00 1.33 4.67 4.00 4.00 3.33 3.09%
NAPS 1.83 1.60 1.42 1.22 1.06 0.88 0.72 16.80%
Adjusted Per Share Value based on latest NOSH - 116,946
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 122.05 118.43 94.09 74.02 76.64 75.39 53.76 14.62%
EPS 11.67 10.79 9.88 9.15 10.11 9.69 6.60 9.95%
DPS 1.83 1.82 0.60 2.16 1.89 1.90 1.56 2.69%
NAPS 0.8359 0.7263 0.6386 0.5641 0.5005 0.4178 0.338 16.27%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.19 1.03 0.90 1.13 1.01 0.86 0.95 -
P/RPS 0.45 0.39 0.43 0.71 0.62 0.54 0.83 -9.69%
P/EPS 4.66 4.33 4.10 5.71 4.72 4.21 6.76 -6.00%
EY 21.47 23.08 24.40 17.52 21.20 23.74 14.79 6.40%
DY 3.36 3.88 1.48 4.13 3.96 4.65 3.51 -0.72%
P/NAPS 0.65 0.64 0.63 0.93 0.95 0.98 1.32 -11.12%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 26/11/12 21/11/11 22/11/10 23/11/09 17/11/08 29/11/07 -
Price 1.22 1.04 0.87 1.15 1.17 0.66 0.83 -
P/RPS 0.46 0.40 0.42 0.72 0.72 0.42 0.72 -7.18%
P/EPS 4.78 4.37 3.96 5.81 5.46 3.23 5.91 -3.47%
EY 20.94 22.86 25.24 17.22 18.30 30.93 16.93 3.60%
DY 3.28 3.85 1.53 4.06 3.42 6.06 4.02 -3.33%
P/NAPS 0.67 0.65 0.61 0.94 1.10 0.75 1.15 -8.60%

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