[SUCCESS] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 8.34%
YoY- 8.14%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 404,901 0 375,330 308,486 299,349 237,826 187,094 12.60%
PBT 76,484 0 50,888 44,989 40,994 35,157 32,329 14.15%
Tax -18,610 0 -13,701 -11,848 -9,712 -8,648 -7,953 13.96%
NP 57,873 0 37,186 33,141 31,282 26,509 24,376 14.21%
-
NP to SH 48,868 0 32,305 29,496 27,276 24,962 23,138 12.18%
-
Tax Rate 24.33% - 26.92% 26.34% 23.69% 24.60% 24.60% -
Total Cost 347,028 0 338,144 275,345 268,066 211,317 162,718 12.34%
-
Net Worth 298,615 269,807 240,306 211,290 183,573 161,416 142,571 12.03%
Dividend
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 7,656 - 6,221 4,618 4,589 1,515 5,453 5.35%
Div Payout % 15.67% - 19.26% 15.66% 16.83% 6.07% 23.57% -
Equity
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 298,615 269,807 240,306 211,290 183,573 161,416 142,571 12.03%
NOSH 122,693 115,797 116,653 115,459 114,733 113,673 116,861 0.75%
Ratio Analysis
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 14.29% 0.00% 9.91% 10.74% 10.45% 11.15% 13.03% -
ROE 16.36% 0.00% 13.44% 13.96% 14.86% 15.46% 16.23% -
Per Share
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 352.54 0.00 321.75 267.18 260.91 209.22 160.10 12.90%
EPS 42.55 0.00 27.69 25.55 23.77 21.96 19.80 12.48%
DPS 6.67 0.00 5.33 4.00 4.00 1.33 4.67 5.63%
NAPS 2.60 2.33 2.06 1.83 1.60 1.42 1.22 12.33%
Adjusted Per Share Value based on latest NOSH - 115,405
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 159.94 0.00 148.26 121.86 118.25 93.94 73.90 12.60%
EPS 19.30 0.00 12.76 11.65 10.77 9.86 9.14 12.17%
DPS 3.02 0.00 2.46 1.82 1.81 0.60 2.15 5.36%
NAPS 1.1796 1.0658 0.9492 0.8346 0.7251 0.6376 0.5632 12.03%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 31/03/17 31/03/16 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.05 2.30 1.92 1.19 1.03 0.90 1.13 -
P/RPS 0.87 0.00 0.60 0.45 0.39 0.43 0.71 3.17%
P/EPS 7.17 0.00 6.93 4.66 4.33 4.10 5.71 3.56%
EY 13.95 0.00 14.42 21.47 23.08 24.40 17.52 -3.44%
DY 2.19 0.00 2.78 3.36 3.88 1.48 4.13 -9.29%
P/NAPS 1.17 0.99 0.93 0.65 0.64 0.63 0.93 3.59%
Price Multiplier on Announcement Date
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/05/17 27/05/16 27/11/14 25/11/13 26/11/12 21/11/11 22/11/10 -
Price 4.00 2.19 1.84 1.22 1.04 0.87 1.15 -
P/RPS 1.13 0.00 0.57 0.46 0.40 0.42 0.72 7.17%
P/EPS 9.40 0.00 6.64 4.78 4.37 3.96 5.81 7.67%
EY 10.64 0.00 15.05 20.94 22.86 25.24 17.22 -7.13%
DY 1.67 0.00 2.90 3.28 3.85 1.53 4.06 -12.76%
P/NAPS 1.54 0.94 0.89 0.67 0.65 0.61 0.94 7.88%

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