[SUCCESS] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
01-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ--%
YoY- 10.8%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 325,091 395,870 0 396,517 371,467 322,929 295,605 1.74%
PBT 11,713 71,151 0 37,711 36,445 44,792 40,416 -20.16%
Tax -5,662 -16,855 0 -15,141 -10,930 -12,535 -9,781 -9.46%
NP 6,051 54,296 0 22,570 25,515 32,257 30,635 -25.54%
-
NP to SH 7,337 46,754 0 27,077 24,437 28,934 27,042 -21.11%
-
Tax Rate 48.34% 23.69% - 40.15% 29.99% 27.98% 24.20% -
Total Cost 319,040 341,574 0 373,947 345,952 290,672 264,970 3.43%
-
Net Worth 339,669 307,963 264,919 263,007 240,287 218,741 191,479 10.98%
Dividend
30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 9,704 - - 4,634 4,665 3,472 3,439 20.76%
Div Payout % 132.27% - - 17.12% 19.09% 12.00% 12.72% -
Equity
30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 339,669 307,963 264,919 263,007 240,287 218,741 191,479 10.98%
NOSH 248,498 122,693 115,685 115,862 116,644 115,736 114,658 15.10%
Ratio Analysis
30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.86% 13.72% 0.00% 5.69% 6.87% 9.99% 10.36% -
ROE 2.16% 15.18% 0.00% 10.30% 10.17% 13.23% 14.12% -
Per Share
30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 133.99 343.21 0.00 342.23 318.46 279.02 257.81 -11.22%
EPS 3.02 40.18 0.00 23.37 20.95 25.00 23.59 -31.19%
DPS 4.00 0.00 0.00 4.00 4.00 3.00 3.00 5.37%
NAPS 1.40 2.67 2.29 2.27 2.06 1.89 1.67 -3.15%
Adjusted Per Share Value based on latest NOSH - 115,833
30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 128.41 156.37 0.00 156.63 146.73 127.56 116.77 1.74%
EPS 2.90 18.47 0.00 10.70 9.65 11.43 10.68 -21.10%
DPS 3.83 0.00 0.00 1.83 1.84 1.37 1.36 20.71%
NAPS 1.3417 1.2165 1.0465 1.0389 0.9492 0.864 0.7564 10.98%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.83 3.61 2.26 2.29 1.69 1.40 1.01 -
P/RPS 0.62 1.05 0.00 0.67 0.53 0.50 0.39 8.79%
P/EPS 27.45 8.91 0.00 9.80 8.07 5.60 4.28 40.21%
EY 3.64 11.23 0.00 10.21 12.40 17.86 23.35 -28.68%
DY 4.82 0.00 0.00 1.75 2.37 2.14 2.97 9.20%
P/NAPS 0.59 1.35 0.99 1.01 0.82 0.74 0.60 -0.30%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/08/18 30/08/17 26/08/16 01/03/16 27/02/15 25/02/14 25/02/13 -
Price 0.83 3.67 2.16 2.28 1.82 1.40 1.00 -
P/RPS 0.62 1.07 0.00 0.67 0.57 0.50 0.39 8.79%
P/EPS 27.45 9.05 0.00 9.76 8.69 5.60 4.24 40.45%
EY 3.64 11.04 0.00 10.25 11.51 17.86 23.58 -28.80%
DY 4.82 0.00 0.00 1.75 2.20 2.14 3.00 9.00%
P/NAPS 0.59 1.37 0.94 1.00 0.88 0.74 0.60 -0.30%

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