[SUCCESS] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -65.3%
YoY- -72.13%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 247,928 230,348 183,520 281,184 294,608 324,772 328,008 -4.55%
PBT 24,012 18,968 8,204 42,532 60,548 38,420 40,016 -8.15%
Tax -6,176 -5,668 -1,264 -14,276 -10,528 -13,952 -8,836 -5.79%
NP 17,836 13,300 6,940 28,256 50,020 24,468 31,180 -8.88%
-
NP to SH 17,912 14,292 7,200 25,836 45,244 22,468 26,536 -6.33%
-
Tax Rate 25.72% 29.88% 15.41% 33.57% 17.39% 36.31% 22.08% -
Total Cost 230,092 217,048 176,580 252,928 244,588 300,304 296,828 -4.15%
-
Net Worth 367,043 352,927 340,232 320,107 316,872 345,599 346,883 0.94%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - 62,904 9,468 23,359 -
Div Payout % - - - - 139.03% 42.14% 88.03% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 367,043 352,927 340,232 320,107 316,872 345,599 346,883 0.94%
NOSH 252,351 252,232 251,318 249,877 249,275 248,498 116,795 13.69%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 7.19% 5.77% 3.78% 10.05% 16.98% 7.53% 9.51% -
ROE 4.88% 4.05% 2.12% 8.07% 14.28% 6.50% 7.65% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 108.08 100.51 79.29 122.98 125.51 137.20 280.84 -14.70%
EPS 7.80 6.24 3.12 11.32 19.28 9.48 22.72 -16.31%
DPS 0.00 0.00 0.00 0.00 26.80 4.00 20.00 -
NAPS 1.60 1.54 1.47 1.40 1.35 1.46 2.97 -9.79%
Adjusted Per Share Value based on latest NOSH - 251,318
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 97.93 90.99 72.49 111.07 116.37 128.29 129.57 -4.55%
EPS 7.08 5.65 2.84 10.21 17.87 8.88 10.48 -6.32%
DPS 0.00 0.00 0.00 0.00 24.85 3.74 9.23 -
NAPS 1.4499 1.3941 1.344 1.2645 1.2517 1.3652 1.3702 0.94%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.705 0.70 0.93 0.56 0.92 0.685 3.30 -
P/RPS 0.65 0.70 1.17 0.46 0.73 0.50 1.18 -9.45%
P/EPS 9.03 11.22 29.90 4.96 4.77 7.22 14.52 -7.60%
EY 11.08 8.91 3.34 20.18 20.95 13.86 6.88 8.26%
DY 0.00 0.00 0.00 0.00 29.13 5.84 6.06 -
P/NAPS 0.44 0.45 0.63 0.40 0.68 0.47 1.11 -14.28%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 22/11/22 23/11/21 24/11/20 29/11/19 27/11/18 29/11/17 -
Price 0.715 0.68 0.815 0.61 0.94 0.585 3.20 -
P/RPS 0.66 0.68 1.03 0.50 0.75 0.43 1.14 -8.70%
P/EPS 9.16 10.90 26.20 5.40 4.88 6.16 14.08 -6.91%
EY 10.92 9.17 3.82 18.52 20.51 16.23 7.10 7.43%
DY 0.00 0.00 0.00 0.00 28.51 6.84 6.25 -
P/NAPS 0.45 0.44 0.55 0.44 0.70 0.40 1.08 -13.57%

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