[SUCCESS] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 56.06%
YoY- 7.88%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 281,498 231,365 224,512 178,370 140,321 145,290 142,915 11.95%
PBT 38,166 33,742 30,746 26,368 24,247 26,240 26,768 6.08%
Tax -10,276 -8,886 -7,284 -6,486 -5,965 -6,558 -7,249 5.98%
NP 27,890 24,856 23,462 19,882 18,282 19,682 19,519 6.12%
-
NP to SH 24,229 22,122 20,457 18,722 17,354 19,168 18,372 4.71%
-
Tax Rate 26.92% 26.34% 23.69% 24.60% 24.60% 24.99% 27.08% -
Total Cost 253,608 206,509 201,050 158,488 122,039 125,608 123,396 12.75%
-
Net Worth 240,306 211,290 183,573 161,416 142,571 126,513 105,599 14.68%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 4,666 3,463 3,442 1,136 4,090 3,580 3,599 4.42%
Div Payout % 19.26% 15.66% 16.83% 6.07% 23.57% 18.68% 19.60% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 240,306 211,290 183,573 161,416 142,571 126,513 105,599 14.68%
NOSH 116,653 115,459 114,733 113,673 116,861 119,352 119,999 -0.47%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.91% 10.74% 10.45% 11.15% 13.03% 13.55% 13.66% -
ROE 10.08% 10.47% 11.14% 11.60% 12.17% 15.15% 17.40% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 241.31 200.39 195.68 156.91 120.07 121.73 119.10 12.48%
EPS 20.77 19.16 17.83 16.47 14.85 16.06 15.31 5.21%
DPS 4.00 3.00 3.00 1.00 3.50 3.00 3.00 4.90%
NAPS 2.06 1.83 1.60 1.42 1.22 1.06 0.88 15.22%
Adjusted Per Share Value based on latest NOSH - 113,597
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 111.20 91.39 88.69 70.46 55.43 57.39 56.45 11.95%
EPS 9.57 8.74 8.08 7.40 6.86 7.57 7.26 4.70%
DPS 1.84 1.37 1.36 0.45 1.62 1.41 1.42 4.41%
NAPS 0.9492 0.8346 0.7251 0.6376 0.5632 0.4997 0.4171 14.68%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.92 1.19 1.03 0.90 1.13 1.01 0.86 -
P/RPS 0.80 0.59 0.53 0.57 0.94 0.83 0.72 1.77%
P/EPS 9.24 6.21 5.78 5.46 7.61 6.29 5.62 8.63%
EY 10.82 16.10 17.31 18.30 13.14 15.90 17.80 -7.95%
DY 2.08 2.52 2.91 1.11 3.10 2.97 3.49 -8.26%
P/NAPS 0.93 0.65 0.64 0.63 0.93 0.95 0.98 -0.86%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 25/11/13 26/11/12 21/11/11 22/11/10 23/11/09 17/11/08 -
Price 1.84 1.22 1.04 0.87 1.15 1.17 0.66 -
P/RPS 0.76 0.61 0.53 0.55 0.96 0.96 0.55 5.53%
P/EPS 8.86 6.37 5.83 5.28 7.74 7.29 4.31 12.75%
EY 11.29 15.70 17.14 18.93 12.91 13.73 23.20 -11.30%
DY 2.17 2.46 2.88 1.15 3.04 2.56 4.55 -11.60%
P/NAPS 0.89 0.67 0.65 0.61 0.94 1.10 0.75 2.89%

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