[SUCCESS] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 48.57%
YoY- 4.33%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 224,512 178,370 140,321 145,290 142,915 101,921 59,547 24.73%
PBT 30,746 26,368 24,247 26,240 26,768 19,511 11,663 17.51%
Tax -7,284 -6,486 -5,965 -6,558 -7,249 -5,233 -3,177 14.81%
NP 23,462 19,882 18,282 19,682 19,519 14,278 8,486 18.45%
-
NP to SH 20,457 18,722 17,354 19,168 18,372 12,505 8,404 15.96%
-
Tax Rate 23.69% 24.60% 24.60% 24.99% 27.08% 26.82% 27.24% -
Total Cost 201,050 158,488 122,039 125,608 123,396 87,643 51,061 25.63%
-
Net Worth 183,573 161,416 142,571 126,513 105,599 85,423 67,168 18.22%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 3,442 1,136 4,090 3,580 3,599 2,966 - -
Div Payout % 16.83% 6.07% 23.57% 18.68% 19.60% 23.72% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 183,573 161,416 142,571 126,513 105,599 85,423 67,168 18.22%
NOSH 114,733 113,673 116,861 119,352 119,999 118,643 79,961 6.19%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.45% 11.15% 13.03% 13.55% 13.66% 14.01% 14.25% -
ROE 11.14% 11.60% 12.17% 15.15% 17.40% 14.64% 12.51% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 195.68 156.91 120.07 121.73 119.10 85.91 74.47 17.45%
EPS 17.83 16.47 14.85 16.06 15.31 10.54 10.51 9.20%
DPS 3.00 1.00 3.50 3.00 3.00 2.50 0.00 -
NAPS 1.60 1.42 1.22 1.06 0.88 0.72 0.84 11.32%
Adjusted Per Share Value based on latest NOSH - 119,352
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 88.82 70.57 55.51 57.48 56.54 40.32 23.56 24.72%
EPS 8.09 7.41 6.87 7.58 7.27 4.95 3.32 15.98%
DPS 1.36 0.45 1.62 1.42 1.42 1.17 0.00 -
NAPS 0.7263 0.6386 0.5641 0.5005 0.4178 0.338 0.2657 18.22%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.03 0.90 1.13 1.01 0.86 0.95 0.83 -
P/RPS 0.53 0.57 0.94 0.83 0.72 1.11 1.11 -11.58%
P/EPS 5.78 5.46 7.61 6.29 5.62 9.01 7.90 -5.06%
EY 17.31 18.30 13.14 15.90 17.80 11.09 12.66 5.34%
DY 2.91 1.11 3.10 2.97 3.49 2.63 0.00 -
P/NAPS 0.64 0.63 0.93 0.95 0.98 1.32 0.99 -7.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 21/11/11 22/11/10 23/11/09 17/11/08 29/11/07 20/11/06 -
Price 1.04 0.87 1.15 1.17 0.66 0.83 0.93 -
P/RPS 0.53 0.55 0.96 0.96 0.55 0.97 1.25 -13.31%
P/EPS 5.83 5.28 7.74 7.29 4.31 7.87 8.85 -6.71%
EY 17.14 18.93 12.91 13.73 23.20 12.70 11.30 7.18%
DY 2.88 1.15 3.04 2.56 4.55 3.01 0.00 -
P/NAPS 0.65 0.61 0.94 1.10 0.75 1.15 1.11 -8.52%

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