[SUCCESS] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -42.6%
YoY- 11.94%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 249,876 239,000 268,060 276,732 339,900 349,886 424,648 -8.45%
PBT 27,856 26,692 37,796 37,628 38,586 36,896 89,070 -17.60%
Tax -6,478 -7,364 -10,252 -8,042 -11,998 -7,876 -22,348 -18.64%
NP 21,378 19,328 27,544 29,586 26,588 29,020 66,722 -17.27%
-
NP to SH 20,246 18,338 25,556 25,968 23,198 25,932 55,416 -15.44%
-
Tax Rate 23.26% 27.59% 27.12% 21.37% 31.09% 21.35% 25.09% -
Total Cost 228,498 219,672 240,516 247,146 313,312 320,866 357,926 -7.20%
-
Net Worth 353,135 338,702 325,621 319,317 352,076 351,800 290,459 3.30%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 8,255 8,238 4,586 26,766 4,725 24,262 11,435 -5.28%
Div Payout % 40.77% 44.93% 17.95% 103.07% 20.37% 93.56% 20.64% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 353,135 338,702 325,621 319,317 352,076 351,800 290,459 3.30%
NOSH 252,239 251,795 249,976 234,792 248,498 248,498 114,354 14.08%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 8.56% 8.09% 10.28% 10.69% 7.82% 8.29% 15.71% -
ROE 5.73% 5.41% 7.85% 8.13% 6.59% 7.37% 19.08% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 108.97 104.43 116.90 117.86 143.85 144.21 371.34 -18.47%
EPS 8.82 8.02 11.18 11.06 9.82 10.68 48.46 -24.71%
DPS 3.60 3.60 2.00 11.40 2.00 10.00 10.00 -15.65%
NAPS 1.54 1.48 1.42 1.36 1.49 1.45 2.54 -7.99%
Adjusted Per Share Value based on latest NOSH - 235,633
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 98.70 94.41 105.89 109.31 134.26 138.21 167.74 -8.45%
EPS 8.00 7.24 10.09 10.26 9.16 10.24 21.89 -15.43%
DPS 3.26 3.25 1.81 10.57 1.87 9.58 4.52 -5.29%
NAPS 1.3949 1.3379 1.2862 1.2613 1.3907 1.3896 1.1473 3.30%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.675 0.805 0.755 0.955 0.52 1.20 2.02 -
P/RPS 0.62 0.77 0.65 0.81 0.36 0.83 0.54 2.32%
P/EPS 7.65 10.05 6.77 8.63 5.30 11.23 4.17 10.63%
EY 13.08 9.95 14.76 11.58 18.88 8.91 23.99 -9.61%
DY 5.33 4.47 2.65 11.94 3.85 8.33 4.95 1.23%
P/NAPS 0.44 0.54 0.53 0.70 0.35 0.83 0.80 -9.47%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 22/02/22 23/02/21 25/02/20 26/02/19 28/02/18 23/02/17 -
Price 0.70 0.725 0.715 0.87 0.55 1.05 2.89 -
P/RPS 0.64 0.69 0.61 0.74 0.38 0.73 0.78 -3.24%
P/EPS 7.93 9.05 6.42 7.87 5.60 9.82 5.96 4.87%
EY 12.61 11.05 15.59 12.71 17.85 10.18 16.77 -4.63%
DY 5.14 4.97 2.80 13.10 3.64 9.52 3.46 6.81%
P/NAPS 0.45 0.49 0.50 0.64 0.37 0.72 1.14 -14.34%

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