[SUCCESS] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 0.47%
YoY- 7.88%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 295,605 255,196 207,465 198,095 185,006 146,096 80,998 24.05%
PBT 40,416 34,358 34,416 35,056 32,068 27,331 15,546 17.24%
Tax -9,781 -7,883 -8,460 -8,546 -6,922 -6,788 -3,398 19.24%
NP 30,635 26,475 25,956 26,510 25,146 20,543 12,148 16.65%
-
NP to SH 27,042 24,493 24,003 25,678 23,802 17,910 12,070 14.37%
-
Tax Rate 24.20% 22.94% 24.58% 24.38% 21.59% 24.84% 21.86% -
Total Cost 264,970 228,721 181,509 171,585 159,860 125,553 68,850 25.15%
-
Net Worth 191,479 167,616 144,771 133,677 110,261 90,442 70,538 18.09%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,439 1,140 4,053 3,580 3,595 2,975 - -
Div Payout % 12.72% 4.66% 16.89% 13.94% 15.11% 16.61% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 191,479 167,616 144,771 133,677 110,261 90,442 70,538 18.09%
NOSH 114,658 114,025 115,817 119,354 119,848 119,003 111,966 0.39%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.36% 10.37% 12.51% 13.38% 13.59% 14.06% 15.00% -
ROE 14.12% 14.61% 16.58% 19.21% 21.59% 19.80% 17.11% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 257.81 223.81 179.13 165.97 154.37 122.77 72.34 23.56%
EPS 23.59 21.48 20.73 21.52 19.86 15.05 10.78 13.92%
DPS 3.00 1.00 3.50 3.00 3.00 2.50 0.00 -
NAPS 1.67 1.47 1.25 1.12 0.92 0.76 0.63 17.62%
Adjusted Per Share Value based on latest NOSH - 119,324
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 117.05 101.05 82.15 78.44 73.26 57.85 32.07 24.05%
EPS 10.71 9.70 9.50 10.17 9.42 7.09 4.78 14.37%
DPS 1.36 0.45 1.61 1.42 1.42 1.18 0.00 -
NAPS 0.7582 0.6637 0.5733 0.5293 0.4366 0.3581 0.2793 18.09%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.01 0.87 1.09 1.13 0.61 0.88 0.66 -
P/RPS 0.39 0.39 0.61 0.68 0.40 0.72 0.91 -13.15%
P/EPS 4.28 4.05 5.26 5.25 3.07 5.85 6.12 -5.78%
EY 23.35 24.69 19.01 19.04 32.56 17.10 16.33 6.13%
DY 2.97 1.15 3.21 2.65 4.92 2.84 0.00 -
P/NAPS 0.60 0.59 0.87 1.01 0.66 1.16 1.05 -8.89%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 23/02/12 21/02/11 24/02/10 26/02/09 25/02/08 15/02/07 -
Price 1.00 0.95 1.02 1.19 0.64 0.75 0.66 -
P/RPS 0.39 0.42 0.57 0.72 0.41 0.61 0.91 -13.15%
P/EPS 4.24 4.42 4.92 5.53 3.22 4.98 6.12 -5.92%
EY 23.58 22.61 20.32 18.08 31.03 20.07 16.33 6.30%
DY 3.00 1.05 3.43 2.52 4.69 3.33 0.00 -
P/NAPS 0.60 0.65 0.82 1.06 0.70 0.99 1.05 -8.89%

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