[SUCCESS] YoY Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Revenue 294,608 324,772 328,008 407,884 0 348,720 261,164 1.86%
PBT 60,548 38,420 40,016 77,148 0 44,184 34,044 9.25%
Tax -10,528 -13,952 -8,836 -19,872 0 -10,060 -8,468 3.40%
NP 50,020 24,468 31,180 57,276 0 34,124 25,576 10.86%
-
NP to SH 45,244 22,468 26,536 51,532 0 29,900 23,652 10.48%
-
Tax Rate 17.39% 36.31% 22.08% 25.76% - 22.77% 24.87% -
Total Cost 244,588 300,304 296,828 350,608 0 314,596 235,588 0.57%
-
Net Worth 316,872 345,599 346,883 275,081 254,093 227,398 195,973 7.66%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Div 62,904 9,468 23,359 - - - - -
Div Payout % 139.03% 42.14% 88.03% - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Net Worth 316,872 345,599 346,883 275,081 254,093 227,398 195,973 7.66%
NOSH 249,275 248,498 116,795 114,617 116,024 116,614 112,628 12.99%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
NP Margin 16.98% 7.53% 9.51% 14.04% 0.00% 9.79% 9.79% -
ROE 14.28% 6.50% 7.65% 18.73% 0.00% 13.15% 12.07% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
RPS 125.51 137.20 280.84 355.87 0.00 299.04 231.88 -9.00%
EPS 19.28 9.48 22.72 44.96 0.00 25.64 21.00 -1.30%
DPS 26.80 4.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.46 2.97 2.40 2.19 1.95 1.74 -3.82%
Adjusted Per Share Value based on latest NOSH - 114,617
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
RPS 116.37 128.29 129.57 161.12 0.00 137.75 103.16 1.86%
EPS 17.87 8.88 10.48 20.36 0.00 11.81 9.34 10.49%
DPS 24.85 3.74 9.23 0.00 0.00 0.00 0.00 -
NAPS 1.2517 1.3652 1.3702 1.0866 1.0037 0.8982 0.7741 7.66%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 29/03/13 -
Price 0.92 0.685 3.30 1.80 1.33 1.39 1.03 -
P/RPS 0.73 0.50 1.18 0.51 0.00 0.46 0.44 8.09%
P/EPS 4.77 7.22 14.52 4.00 0.00 5.42 4.90 -0.41%
EY 20.95 13.86 6.88 24.98 0.00 18.45 20.39 0.41%
DY 29.13 5.84 6.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.47 1.11 0.75 0.61 0.71 0.59 2.20%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Date 29/11/19 27/11/18 29/11/17 28/11/16 30/11/15 26/05/14 27/05/13 -
Price 0.94 0.585 3.20 1.97 1.91 1.46 1.16 -
P/RPS 0.75 0.43 1.14 0.55 0.00 0.49 0.50 6.43%
P/EPS 4.88 6.16 14.08 4.38 0.00 5.69 5.52 -1.87%
EY 20.51 16.23 7.10 22.82 0.00 17.56 18.10 1.94%
DY 28.51 6.84 6.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.40 1.08 0.82 0.87 0.75 0.67 0.67%

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