[SUCCESS] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 45.06%
YoY- 9.52%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 251,102 303,676 0 281,498 231,365 224,512 178,370 5.39%
PBT 19,656 57,363 0 38,166 33,742 30,746 26,368 -4.41%
Tax -4,989 -13,958 0 -10,276 -8,886 -7,284 -6,486 -3.95%
NP 14,667 43,405 0 27,890 24,856 23,462 19,882 -4.56%
-
NP to SH 14,025 36,651 0 24,229 22,122 20,457 18,722 -4.34%
-
Tax Rate 25.38% 24.33% - 26.92% 26.34% 23.69% 24.60% -
Total Cost 236,435 260,271 0 253,608 206,509 201,050 158,488 6.34%
-
Net Worth 351,800 298,615 269,807 240,306 211,290 183,573 161,416 12.72%
Dividend
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 15,770 5,742 - 4,666 3,463 3,442 1,136 49.84%
Div Payout % 112.44% 15.67% - 19.26% 15.66% 16.83% 6.07% -
Equity
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 351,800 298,615 269,807 240,306 211,290 183,573 161,416 12.72%
NOSH 248,498 122,693 115,797 116,653 115,459 114,733 113,673 12.77%
Ratio Analysis
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.84% 14.29% 0.00% 9.91% 10.74% 10.45% 11.15% -
ROE 3.99% 12.27% 0.00% 10.08% 10.47% 11.14% 11.60% -
Per Share
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 103.50 264.41 0.00 241.31 200.39 195.68 156.91 -6.19%
EPS 5.78 31.91 0.00 20.77 19.16 17.83 16.47 -14.87%
DPS 6.50 5.00 0.00 4.00 3.00 3.00 1.00 33.34%
NAPS 1.45 2.60 2.33 2.06 1.83 1.60 1.42 0.32%
Adjusted Per Share Value based on latest NOSH - 116,713
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 99.19 119.95 0.00 111.19 91.39 88.68 70.46 5.39%
EPS 5.54 14.48 0.00 9.57 8.74 8.08 7.40 -4.35%
DPS 6.23 2.27 0.00 1.84 1.37 1.36 0.45 49.78%
NAPS 1.3896 1.1796 1.0658 0.9492 0.8346 0.7251 0.6376 12.72%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/03/18 31/03/17 31/03/16 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.86 3.05 2.30 1.92 1.19 1.03 0.90 -
P/RPS 0.83 1.15 0.00 0.80 0.59 0.53 0.57 5.94%
P/EPS 14.88 9.56 0.00 9.24 6.21 5.78 5.46 16.66%
EY 6.72 10.46 0.00 10.82 16.10 17.31 18.30 -14.27%
DY 7.56 1.64 0.00 2.08 2.52 2.91 1.11 34.30%
P/NAPS 0.59 1.17 0.99 0.93 0.65 0.64 0.63 -1.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/05/18 29/05/17 27/05/16 27/11/14 25/11/13 26/11/12 21/11/11 -
Price 1.00 4.00 2.19 1.84 1.22 1.04 0.87 -
P/RPS 0.97 1.51 0.00 0.76 0.61 0.53 0.55 9.11%
P/EPS 17.30 12.53 0.00 8.86 6.37 5.83 5.28 20.01%
EY 5.78 7.98 0.00 11.29 15.70 17.14 18.93 -16.67%
DY 6.50 1.25 0.00 2.17 2.46 2.88 1.15 30.51%
P/NAPS 0.69 1.54 0.94 0.89 0.67 0.65 0.61 1.91%

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