[SUCCESS] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
18-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 129.05%
YoY- 43.86%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 114,505 87,891 97,394 91,297 65,402 39,447 38,431 19.94%
PBT 16,752 16,796 17,530 16,946 12,966 8,160 6,202 18.00%
Tax -4,055 -4,107 -4,331 -4,245 -3,755 -2,176 -1,641 16.26%
NP 12,697 12,689 13,199 12,701 9,211 5,984 4,561 18.59%
-
NP to SH 11,997 12,066 12,902 11,684 8,122 5,945 4,561 17.48%
-
Tax Rate 24.21% 24.45% 24.71% 25.05% 28.96% 26.67% 26.46% -
Total Cost 101,808 75,202 84,195 78,596 56,191 33,463 33,870 20.12%
-
Net Worth 154,617 138,812 120,545 98,366 81,337 65,611 54,411 19.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 1,128 4,152 3,580 3,598 2,947 - - -
Div Payout % 9.41% 34.41% 27.75% 30.80% 36.28% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 154,617 138,812 120,545 98,366 81,337 65,611 54,411 19.00%
NOSH 112,859 118,643 119,352 119,958 117,880 80,013 80,017 5.89%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 11.09% 14.44% 13.55% 13.91% 14.08% 15.17% 11.87% -
ROE 7.76% 8.69% 10.70% 11.88% 9.99% 9.06% 8.38% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 101.46 74.08 81.60 76.11 55.48 49.30 48.03 13.26%
EPS 10.63 10.17 10.81 9.74 6.89 7.43 5.70 10.94%
DPS 1.00 3.50 3.00 3.00 2.50 0.00 0.00 -
NAPS 1.37 1.17 1.01 0.82 0.69 0.82 0.68 12.37%
Adjusted Per Share Value based on latest NOSH - 119,927
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 45.23 34.72 38.47 36.06 25.83 15.58 15.18 19.94%
EPS 4.74 4.77 5.10 4.62 3.21 2.35 1.80 17.50%
DPS 0.45 1.64 1.41 1.42 1.16 0.00 0.00 -
NAPS 0.6108 0.5483 0.4762 0.3886 0.3213 0.2592 0.2149 19.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.04 1.15 0.86 0.85 0.93 0.85 0.77 -
P/RPS 1.03 1.55 1.05 1.12 1.68 1.72 1.60 -7.07%
P/EPS 9.78 11.31 7.96 8.73 13.50 11.44 13.51 -5.24%
EY 10.22 8.84 12.57 11.46 7.41 8.74 7.40 5.52%
DY 0.96 3.04 3.49 3.53 2.69 0.00 0.00 -
P/NAPS 0.76 0.98 0.85 1.04 1.35 1.04 1.13 -6.39%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 23/08/10 24/08/09 18/08/08 20/08/07 11/08/06 24/08/05 -
Price 0.985 1.18 1.05 0.88 0.84 0.88 0.78 -
P/RPS 0.97 1.59 1.29 1.16 1.51 1.78 1.62 -8.18%
P/EPS 9.27 11.60 9.71 9.03 12.19 11.84 13.68 -6.27%
EY 10.79 8.62 10.30 11.07 8.20 8.44 7.31 6.70%
DY 1.02 2.97 2.86 3.41 2.98 0.00 0.00 -
P/NAPS 0.72 1.01 1.04 1.07 1.22 1.07 1.15 -7.50%

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