[SUCCESS] YoY Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 95.45%
YoY- -53.2%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
Revenue 134,030 138,366 169,950 174,943 212,324 189,638 148,455 -1.35%
PBT 18,898 18,814 19,293 18,448 44,535 25,394 20,910 -1.33%
Tax -5,126 -4,021 -5,999 -3,938 -11,174 -6,195 -5,515 -0.96%
NP 13,772 14,793 13,294 14,510 33,361 19,199 15,395 -1.47%
-
NP to SH 12,778 12,984 11,599 12,966 27,708 16,703 13,613 -0.83%
-
Tax Rate 27.12% 21.37% 31.09% 21.35% 25.09% 24.40% 26.37% -
Total Cost 120,258 123,573 156,656 160,433 178,963 170,439 133,060 -1.33%
-
Net Worth 325,621 319,317 352,076 351,800 290,459 232,115 203,333 6.47%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
Div 2,293 13,383 2,362 12,131 5,717 4,665 - -
Div Payout % 17.95% 103.07% 20.37% 93.56% 20.64% 27.93% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
Net Worth 325,621 319,317 352,076 351,800 290,459 232,115 203,333 6.47%
NOSH 249,976 234,792 248,498 248,498 114,354 116,641 114,877 10.90%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
NP Margin 10.28% 10.69% 7.82% 8.29% 15.71% 10.12% 10.37% -
ROE 3.92% 4.07% 3.29% 3.69% 9.54% 7.20% 6.69% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
RPS 58.45 58.93 71.92 72.11 185.67 162.58 129.23 -10.02%
EPS 5.59 5.53 4.91 5.34 24.23 14.32 11.85 -9.52%
DPS 1.00 5.70 1.00 5.00 5.00 4.00 0.00 -
NAPS 1.42 1.36 1.49 1.45 2.54 1.99 1.77 -2.89%
Adjusted Per Share Value based on latest NOSH - 248,498
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
RPS 52.94 54.66 67.13 69.10 83.87 74.91 58.64 -1.35%
EPS 5.05 5.13 4.58 5.12 10.95 6.60 5.38 -0.83%
DPS 0.91 5.29 0.93 4.79 2.26 1.84 0.00 -
NAPS 1.2862 1.2613 1.3907 1.3897 1.1474 0.9169 0.8032 6.47%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 30/06/14 28/06/13 -
Price 0.755 0.955 0.52 1.20 2.02 1.60 1.11 -
P/RPS 1.29 1.62 0.72 1.66 1.09 0.98 0.86 5.54%
P/EPS 13.55 17.27 10.59 22.45 8.34 11.17 9.37 5.03%
EY 7.38 5.79 9.44 4.45 12.00 8.95 10.68 -4.80%
DY 1.32 5.97 1.92 4.17 2.48 2.50 0.00 -
P/NAPS 0.53 0.70 0.35 0.83 0.80 0.80 0.63 -2.27%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
Date 23/02/21 25/02/20 26/02/19 28/02/18 23/02/17 25/08/14 26/08/13 -
Price 0.715 0.87 0.55 1.05 2.89 1.75 1.14 -
P/RPS 1.22 1.48 0.76 1.46 1.56 1.08 0.88 4.44%
P/EPS 12.83 15.73 11.20 19.65 11.93 12.22 9.62 3.90%
EY 7.79 6.36 8.92 5.09 8.38 8.18 10.39 -3.76%
DY 1.40 6.55 1.82 4.76 1.73 2.29 0.00 -
P/NAPS 0.50 0.64 0.37 0.72 1.14 0.88 0.64 -3.23%

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