[SUCCESS] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 117.68%
YoY- 1.99%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 212,324 189,638 148,455 144,512 114,505 87,891 97,394 10.93%
PBT 44,535 25,394 20,910 19,119 16,752 16,796 17,530 13.21%
Tax -11,174 -6,195 -5,515 -4,956 -4,055 -4,107 -4,331 13.45%
NP 33,361 19,199 15,395 14,163 12,697 12,689 13,199 13.14%
-
NP to SH 27,708 16,703 13,613 12,236 11,997 12,066 12,902 10.71%
-
Tax Rate 25.09% 24.40% 26.37% 25.92% 24.21% 24.45% 24.71% -
Total Cost 178,963 170,439 133,060 130,349 101,808 75,202 84,195 10.56%
-
Net Worth 290,459 232,115 203,333 175,784 154,617 138,812 120,545 12.42%
Dividend
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 5,717 4,665 - 3,446 1,128 4,152 3,580 6.43%
Div Payout % 20.64% 27.93% - 28.17% 9.41% 34.41% 27.75% -
Equity
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 290,459 232,115 203,333 175,784 154,617 138,812 120,545 12.42%
NOSH 114,354 116,641 114,877 114,892 112,859 118,643 119,352 -0.56%
Ratio Analysis
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 15.71% 10.12% 10.37% 9.80% 11.09% 14.44% 13.55% -
ROE 9.54% 7.20% 6.69% 6.96% 7.76% 8.69% 10.70% -
Per Share
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 185.67 162.58 129.23 125.78 101.46 74.08 81.60 11.56%
EPS 24.23 14.32 11.85 10.65 10.63 10.17 10.81 11.34%
DPS 5.00 4.00 0.00 3.00 1.00 3.50 3.00 7.03%
NAPS 2.54 1.99 1.77 1.53 1.37 1.17 1.01 13.06%
Adjusted Per Share Value based on latest NOSH - 114,843
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 84.07 75.09 58.78 57.22 45.34 34.80 38.57 10.93%
EPS 10.97 6.61 5.39 4.85 4.75 4.78 5.11 10.70%
DPS 2.26 1.85 0.00 1.36 0.45 1.64 1.42 6.38%
NAPS 1.1501 0.9191 0.8051 0.6961 0.6122 0.5497 0.4773 12.42%
Price Multiplier on Financial Quarter End Date
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/12/16 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.02 1.60 1.11 0.94 1.04 1.15 0.86 -
P/RPS 1.09 0.98 0.86 0.75 1.03 1.55 1.05 0.49%
P/EPS 8.34 11.17 9.37 8.83 9.78 11.31 7.96 0.62%
EY 12.00 8.95 10.68 11.33 10.22 8.84 12.57 -0.61%
DY 2.48 2.50 0.00 3.19 0.96 3.04 3.49 -4.44%
P/NAPS 0.80 0.80 0.63 0.61 0.76 0.98 0.85 -0.80%
Price Multiplier on Announcement Date
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 23/02/17 25/08/14 26/08/13 27/08/12 22/08/11 23/08/10 24/08/09 -
Price 2.89 1.75 1.14 1.08 0.985 1.18 1.05 -
P/RPS 1.56 1.08 0.88 0.86 0.97 1.59 1.29 2.56%
P/EPS 11.93 12.22 9.62 10.14 9.27 11.60 9.71 2.77%
EY 8.38 8.18 10.39 9.86 10.79 8.62 10.30 -2.70%
DY 1.73 2.29 0.00 2.78 1.02 2.97 2.86 -6.47%
P/NAPS 1.14 0.88 0.64 0.71 0.72 1.01 1.04 1.23%

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