[SUCCESS] YoY Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 7.54%
YoY- 104.66%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 CAGR
Revenue 276,732 339,900 349,886 424,648 379,276 296,910 289,024 -0.57%
PBT 37,628 38,586 36,896 89,070 50,788 41,820 38,238 -0.21%
Tax -8,042 -11,998 -7,876 -22,348 -12,390 -11,030 -9,912 -2.74%
NP 29,586 26,588 29,020 66,722 38,398 30,790 28,326 0.58%
-
NP to SH 25,968 23,198 25,932 55,416 33,406 27,226 24,472 0.79%
-
Tax Rate 21.37% 31.09% 21.35% 25.09% 24.40% 26.37% 25.92% -
Total Cost 247,146 313,312 320,866 357,926 340,878 266,120 260,698 -0.70%
-
Net Worth 319,317 352,076 351,800 290,459 232,115 203,333 175,784 8.27%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 CAGR
Div 26,766 4,725 24,262 11,435 9,331 - 6,893 19.80%
Div Payout % 103.07% 20.37% 93.56% 20.64% 27.93% - 28.17% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 319,317 352,076 351,800 290,459 232,115 203,333 175,784 8.27%
NOSH 234,792 248,498 248,498 114,354 116,641 114,877 114,892 9.98%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 10.69% 7.82% 8.29% 15.71% 10.12% 10.37% 9.80% -
ROE 8.13% 6.59% 7.37% 19.08% 14.39% 13.39% 13.92% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 CAGR
RPS 117.86 143.85 144.21 371.34 325.17 258.46 251.56 -9.60%
EPS 11.06 9.82 10.68 48.46 28.64 23.70 21.30 -8.36%
DPS 11.40 2.00 10.00 10.00 8.00 0.00 6.00 8.92%
NAPS 1.36 1.49 1.45 2.54 1.99 1.77 1.53 -1.55%
Adjusted Per Share Value based on latest NOSH - 114,390
31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 CAGR
RPS 109.58 134.59 138.54 168.15 150.18 117.57 114.45 -0.57%
EPS 10.28 9.19 10.27 21.94 13.23 10.78 9.69 0.79%
DPS 10.60 1.87 9.61 4.53 3.69 0.00 2.73 19.80%
NAPS 1.2644 1.3941 1.393 1.1501 0.9191 0.8051 0.6961 8.27%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 30/06/14 28/06/13 29/06/12 -
Price 0.955 0.52 1.20 2.02 1.60 1.11 0.94 -
P/RPS 0.81 0.36 0.83 0.54 0.49 0.43 0.37 11.00%
P/EPS 8.63 5.30 11.23 4.17 5.59 4.68 4.41 9.35%
EY 11.58 18.88 8.91 23.99 17.90 21.35 22.66 -8.55%
DY 11.94 3.85 8.33 4.95 5.00 0.00 6.38 8.70%
P/NAPS 0.70 0.35 0.83 0.80 0.80 0.63 0.61 1.85%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 CAGR
Date 25/02/20 26/02/19 28/02/18 23/02/17 25/08/14 26/08/13 27/08/12 -
Price 0.87 0.55 1.05 2.89 1.75 1.14 1.08 -
P/RPS 0.74 0.38 0.73 0.78 0.54 0.44 0.43 7.49%
P/EPS 7.87 5.60 9.82 5.96 6.11 4.81 5.07 6.03%
EY 12.71 17.85 10.18 16.77 16.37 20.79 19.72 -5.68%
DY 13.10 3.64 9.52 3.46 4.57 0.00 5.56 12.09%
P/NAPS 0.64 0.37 0.72 1.14 0.88 0.64 0.71 -1.37%

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