[SUCCESS] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 324,772 328,008 407,884 0 348,720 261,164 257,764 3.61%
PBT 38,420 40,016 77,148 0 44,184 34,044 34,460 1.68%
Tax -13,952 -8,836 -19,872 0 -10,060 -8,468 -8,068 8.78%
NP 24,468 31,180 57,276 0 34,124 25,576 26,392 -1.15%
-
NP to SH 22,468 26,536 51,532 0 29,900 23,652 22,484 -0.01%
-
Tax Rate 36.31% 22.08% 25.76% - 22.77% 24.87% 23.41% -
Total Cost 300,304 296,828 350,608 0 314,596 235,588 231,372 4.09%
-
Net Worth 345,599 346,883 275,081 254,093 227,398 195,973 173,572 11.16%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Div 9,468 23,359 - - - - - -
Div Payout % 42.14% 88.03% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 345,599 346,883 275,081 254,093 227,398 195,973 173,572 11.16%
NOSH 248,498 116,795 114,617 116,024 116,614 112,628 114,948 12.58%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.53% 9.51% 14.04% 0.00% 9.79% 9.79% 10.24% -
ROE 6.50% 7.65% 18.73% 0.00% 13.15% 12.07% 12.95% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 137.20 280.84 355.87 0.00 299.04 231.88 224.24 -7.27%
EPS 9.48 22.72 44.96 0.00 25.64 21.00 19.56 -10.53%
DPS 4.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 2.97 2.40 2.19 1.95 1.74 1.51 -0.51%
Adjusted Per Share Value based on latest NOSH - 116,033
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 128.60 129.88 161.51 0.00 138.08 103.41 102.07 3.61%
EPS 8.90 10.51 20.41 0.00 11.84 9.37 8.90 0.00%
DPS 3.75 9.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3685 1.3736 1.0892 1.0061 0.9004 0.776 0.6873 11.16%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 -
Price 0.685 3.30 1.80 1.33 1.39 1.03 0.92 -
P/RPS 0.50 1.18 0.51 0.00 0.46 0.44 0.41 3.09%
P/EPS 7.22 14.52 4.00 0.00 5.42 4.90 4.70 6.82%
EY 13.86 6.88 24.98 0.00 18.45 20.39 21.26 -6.36%
DY 5.84 6.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 1.11 0.75 0.61 0.71 0.59 0.61 -3.92%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Date 27/11/18 29/11/17 28/11/16 30/11/15 26/05/14 27/05/13 21/05/12 -
Price 0.585 3.20 1.97 1.91 1.46 1.16 0.94 -
P/RPS 0.43 1.14 0.55 0.00 0.49 0.50 0.42 0.36%
P/EPS 6.16 14.08 4.38 0.00 5.69 5.52 4.81 3.87%
EY 16.23 7.10 22.82 0.00 17.56 18.10 20.81 -3.74%
DY 6.84 6.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 1.08 0.82 0.87 0.75 0.67 0.62 -6.51%

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