[SUCCESS] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 62.51%
YoY- 8.14%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 303,676 0 281,498 231,365 224,512 178,370 140,321 12.60%
PBT 57,363 0 38,166 33,742 30,746 26,368 24,247 14.15%
Tax -13,958 0 -10,276 -8,886 -7,284 -6,486 -5,965 13.96%
NP 43,405 0 27,890 24,856 23,462 19,882 18,282 14.21%
-
NP to SH 36,651 0 24,229 22,122 20,457 18,722 17,354 12.18%
-
Tax Rate 24.33% - 26.92% 26.34% 23.69% 24.60% 24.60% -
Total Cost 260,271 0 253,608 206,509 201,050 158,488 122,039 12.34%
-
Net Worth 298,615 269,807 240,306 211,290 183,573 161,416 142,571 12.03%
Dividend
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 5,742 - 4,666 3,463 3,442 1,136 4,090 5.35%
Div Payout % 15.67% - 19.26% 15.66% 16.83% 6.07% 23.57% -
Equity
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 298,615 269,807 240,306 211,290 183,573 161,416 142,571 12.03%
NOSH 122,693 115,797 116,653 115,459 114,733 113,673 116,861 0.75%
Ratio Analysis
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 14.29% 0.00% 9.91% 10.74% 10.45% 11.15% 13.03% -
ROE 12.27% 0.00% 10.08% 10.47% 11.14% 11.60% 12.17% -
Per Share
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 264.41 0.00 241.31 200.39 195.68 156.91 120.07 12.90%
EPS 31.91 0.00 20.77 19.16 17.83 16.47 14.85 12.48%
DPS 5.00 0.00 4.00 3.00 3.00 1.00 3.50 5.63%
NAPS 2.60 2.33 2.06 1.83 1.60 1.42 1.22 12.33%
Adjusted Per Share Value based on latest NOSH - 115,405
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 119.96 0.00 111.20 91.39 88.69 70.46 55.43 12.60%
EPS 14.48 0.00 9.57 8.74 8.08 7.40 6.86 12.17%
DPS 2.27 0.00 1.84 1.37 1.36 0.45 1.62 5.32%
NAPS 1.1796 1.0658 0.9492 0.8346 0.7251 0.6376 0.5632 12.03%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 31/03/17 31/03/16 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.05 2.30 1.92 1.19 1.03 0.90 1.13 -
P/RPS 1.15 0.00 0.80 0.59 0.53 0.57 0.94 3.14%
P/EPS 9.56 0.00 9.24 6.21 5.78 5.46 7.61 3.56%
EY 10.46 0.00 10.82 16.10 17.31 18.30 13.14 -3.44%
DY 1.64 0.00 2.08 2.52 2.91 1.11 3.10 -9.32%
P/NAPS 1.17 0.99 0.93 0.65 0.64 0.63 0.93 3.59%
Price Multiplier on Announcement Date
31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/05/17 27/05/16 27/11/14 25/11/13 26/11/12 21/11/11 22/11/10 -
Price 4.00 2.19 1.84 1.22 1.04 0.87 1.15 -
P/RPS 1.51 0.00 0.76 0.61 0.53 0.55 0.96 7.21%
P/EPS 12.53 0.00 8.86 6.37 5.83 5.28 7.74 7.68%
EY 7.98 0.00 11.29 15.70 17.14 18.93 12.91 -7.12%
DY 1.25 0.00 2.17 2.46 2.88 1.15 3.04 -12.77%
P/NAPS 1.54 0.94 0.89 0.67 0.65 0.61 0.94 7.88%

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