[SUCCESS] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -12.54%
YoY- 5.19%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 407,884 0 348,720 261,164 257,764 211,284 157,468 15.75%
PBT 77,148 0 44,184 34,044 34,460 28,188 28,764 16.37%
Tax -19,872 0 -10,060 -8,468 -8,068 -6,904 -7,764 15.53%
NP 57,276 0 34,124 25,576 26,392 21,284 21,000 16.67%
-
NP to SH 51,532 0 29,900 23,652 22,484 20,984 20,804 14.95%
-
Tax Rate 25.76% - 22.77% 24.87% 23.41% 24.49% 26.99% -
Total Cost 350,608 0 314,596 235,588 231,372 190,000 136,468 15.60%
-
Net Worth 275,081 254,093 227,398 195,973 173,572 148,599 137,497 11.24%
Dividend
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 275,081 254,093 227,398 195,973 173,572 148,599 137,497 11.24%
NOSH 114,617 116,024 116,614 112,628 114,948 112,575 119,563 -0.64%
Ratio Analysis
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 14.04% 0.00% 9.79% 9.79% 10.24% 10.07% 13.34% -
ROE 18.73% 0.00% 13.15% 12.07% 12.95% 14.12% 15.13% -
Per Share
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 355.87 0.00 299.04 231.88 224.24 187.68 131.70 16.50%
EPS 44.96 0.00 25.64 21.00 19.56 18.64 17.40 15.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.19 1.95 1.74 1.51 1.32 1.15 11.97%
Adjusted Per Share Value based on latest NOSH - 112,628
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 161.12 0.00 137.75 103.16 101.82 83.46 62.20 15.75%
EPS 20.36 0.00 11.81 9.34 8.88 8.29 8.22 14.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0866 1.0037 0.8983 0.7741 0.6856 0.587 0.5431 11.24%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.80 1.33 1.39 1.03 0.92 1.05 1.31 -
P/RPS 0.51 0.00 0.46 0.44 0.41 0.56 0.99 -9.69%
P/EPS 4.00 0.00 5.42 4.90 4.70 5.63 7.53 -9.26%
EY 24.98 0.00 18.45 20.39 21.26 17.75 13.28 10.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.61 0.71 0.59 0.61 0.80 1.14 -6.23%
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 28/11/16 30/11/15 26/05/14 27/05/13 21/05/12 23/05/11 24/05/10 -
Price 1.97 1.91 1.46 1.16 0.94 1.04 1.05 -
P/RPS 0.55 0.00 0.49 0.50 0.42 0.55 0.80 -5.59%
P/EPS 4.38 0.00 5.69 5.52 4.81 5.58 6.03 -4.79%
EY 22.82 0.00 17.56 18.10 20.81 17.92 16.57 5.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.87 0.75 0.67 0.62 0.79 0.91 -1.58%

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