[SUCCESS] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -3.29%
YoY- 9.52%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 334,802 404,901 0 375,330 308,486 299,349 237,826 5.39%
PBT 26,208 76,484 0 50,888 44,989 40,994 35,157 -4.41%
Tax -6,652 -18,610 0 -13,701 -11,848 -9,712 -8,648 -3.95%
NP 19,556 57,873 0 37,186 33,141 31,282 26,509 -4.56%
-
NP to SH 18,700 48,868 0 32,305 29,496 27,276 24,962 -4.34%
-
Tax Rate 25.38% 24.33% - 26.92% 26.34% 23.69% 24.60% -
Total Cost 315,246 347,028 0 338,144 275,345 268,066 211,317 6.34%
-
Net Worth 351,800 298,615 269,807 240,306 211,290 183,573 161,416 12.72%
Dividend
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 21,027 7,656 - 6,221 4,618 4,589 1,515 49.84%
Div Payout % 112.44% 15.67% - 19.26% 15.66% 16.83% 6.07% -
Equity
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 351,800 298,615 269,807 240,306 211,290 183,573 161,416 12.72%
NOSH 248,498 122,693 115,797 116,653 115,459 114,733 113,673 12.77%
Ratio Analysis
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.84% 14.29% 0.00% 9.91% 10.74% 10.45% 11.15% -
ROE 5.32% 16.36% 0.00% 13.44% 13.96% 14.86% 15.46% -
Per Share
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 137.99 352.54 0.00 321.75 267.18 260.91 209.22 -6.19%
EPS 7.71 42.55 0.00 27.69 25.55 23.77 21.96 -14.86%
DPS 8.67 6.67 0.00 5.33 4.00 4.00 1.33 33.40%
NAPS 1.45 2.60 2.33 2.06 1.83 1.60 1.42 0.32%
Adjusted Per Share Value based on latest NOSH - 116,713
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 132.25 159.94 0.00 148.26 121.86 118.25 93.94 5.39%
EPS 7.39 19.30 0.00 12.76 11.65 10.77 9.86 -4.33%
DPS 8.31 3.02 0.00 2.46 1.82 1.81 0.60 49.79%
NAPS 1.3896 1.1796 1.0658 0.9492 0.8346 0.7251 0.6376 12.72%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/03/18 31/03/17 31/03/16 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.86 3.05 2.30 1.92 1.19 1.03 0.90 -
P/RPS 0.62 0.87 0.00 0.60 0.45 0.39 0.43 5.78%
P/EPS 11.16 7.17 0.00 6.93 4.66 4.33 4.10 16.64%
EY 8.96 13.95 0.00 14.42 21.47 23.08 24.40 -14.27%
DY 10.08 2.19 0.00 2.78 3.36 3.88 1.48 34.30%
P/NAPS 0.59 1.17 0.99 0.93 0.65 0.64 0.63 -1.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/05/18 29/05/17 27/05/16 27/11/14 25/11/13 26/11/12 21/11/11 -
Price 1.00 4.00 2.19 1.84 1.22 1.04 0.87 -
P/RPS 0.72 1.13 0.00 0.57 0.46 0.40 0.42 8.64%
P/EPS 12.97 9.40 0.00 6.64 4.78 4.37 3.96 20.01%
EY 7.71 10.64 0.00 15.05 20.94 22.86 25.24 -16.66%
DY 8.67 1.67 0.00 2.90 3.28 3.85 1.53 30.56%
P/NAPS 0.69 1.54 0.94 0.89 0.67 0.65 0.61 1.91%

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