[SUCCESS] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -1.91%
YoY- 7.0%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 0 396,517 371,467 322,929 295,605 255,196 207,465 -
PBT 0 37,711 36,445 44,792 40,416 34,358 34,416 -
Tax 0 -15,141 -10,930 -12,535 -9,781 -7,883 -8,460 -
NP 0 22,570 25,515 32,257 30,635 26,475 25,956 -
-
NP to SH 0 27,077 24,437 28,934 27,042 24,493 24,003 -
-
Tax Rate - 40.15% 29.99% 27.98% 24.20% 22.94% 24.58% -
Total Cost 0 373,947 345,952 290,672 264,970 228,721 181,509 -
-
Net Worth 264,919 263,007 240,287 218,741 191,479 167,616 144,771 11.60%
Dividend
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 4,634 4,665 3,472 3,439 1,140 4,053 -
Div Payout % - 17.12% 19.09% 12.00% 12.72% 4.66% 16.89% -
Equity
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 264,919 263,007 240,287 218,741 191,479 167,616 144,771 11.60%
NOSH 115,685 115,862 116,644 115,736 114,658 114,025 115,817 -0.02%
Ratio Analysis
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.00% 5.69% 6.87% 9.99% 10.36% 10.37% 12.51% -
ROE 0.00% 10.30% 10.17% 13.23% 14.12% 14.61% 16.58% -
Per Share
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.00 342.23 318.46 279.02 257.81 223.81 179.13 -
EPS 0.00 23.37 20.95 25.00 23.59 21.48 20.73 -
DPS 0.00 4.00 4.00 3.00 3.00 1.00 3.50 -
NAPS 2.29 2.27 2.06 1.89 1.67 1.47 1.25 11.63%
Adjusted Per Share Value based on latest NOSH - 115,683
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.00 156.63 146.73 127.56 116.77 100.81 81.95 -
EPS 0.00 10.70 9.65 11.43 10.68 9.68 9.48 -
DPS 0.00 1.83 1.84 1.37 1.36 0.45 1.60 -
NAPS 1.0465 1.0389 0.9492 0.8641 0.7564 0.6621 0.5719 11.60%
Price Multiplier on Financial Quarter End Date
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.26 2.29 1.69 1.40 1.01 0.87 1.09 -
P/RPS 0.00 0.67 0.53 0.50 0.39 0.39 0.61 -
P/EPS 0.00 9.80 8.07 5.60 4.28 4.05 5.26 -
EY 0.00 10.21 12.40 17.86 23.35 24.69 19.01 -
DY 0.00 1.75 2.37 2.14 2.97 1.15 3.21 -
P/NAPS 0.99 1.01 0.82 0.74 0.60 0.59 0.87 2.37%
Price Multiplier on Announcement Date
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 26/08/16 01/03/16 27/02/15 25/02/14 25/02/13 23/02/12 21/02/11 -
Price 2.16 2.28 1.82 1.40 1.00 0.95 1.02 -
P/RPS 0.00 0.67 0.57 0.50 0.39 0.42 0.57 -
P/EPS 0.00 9.76 8.69 5.60 4.24 4.42 4.92 -
EY 0.00 10.25 11.51 17.86 23.58 22.61 20.32 -
DY 0.00 1.75 2.20 2.14 3.00 1.05 3.43 -
P/NAPS 0.94 1.00 0.88 0.74 0.60 0.65 0.82 2.51%

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