[SUCCESS] YoY Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 14.79%
YoY- 11.94%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 124,938 119,500 134,030 138,366 169,950 174,943 212,324 -8.45%
PBT 13,928 13,346 18,898 18,814 19,293 18,448 44,535 -17.60%
Tax -3,239 -3,682 -5,126 -4,021 -5,999 -3,938 -11,174 -18.64%
NP 10,689 9,664 13,772 14,793 13,294 14,510 33,361 -17.27%
-
NP to SH 10,123 9,169 12,778 12,984 11,599 12,966 27,708 -15.44%
-
Tax Rate 23.26% 27.59% 27.12% 21.37% 31.09% 21.35% 25.09% -
Total Cost 114,249 109,836 120,258 123,573 156,656 160,433 178,963 -7.20%
-
Net Worth 353,135 338,702 325,621 319,317 352,076 351,800 290,459 3.30%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 4,127 4,119 2,293 13,383 2,362 12,131 5,717 -5.28%
Div Payout % 40.77% 44.93% 17.95% 103.07% 20.37% 93.56% 20.64% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 353,135 338,702 325,621 319,317 352,076 351,800 290,459 3.30%
NOSH 252,239 251,795 249,976 234,792 248,498 248,498 114,354 14.08%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 8.56% 8.09% 10.28% 10.69% 7.82% 8.29% 15.71% -
ROE 2.87% 2.71% 3.92% 4.07% 3.29% 3.69% 9.54% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 54.48 52.22 58.45 58.93 71.92 72.11 185.67 -18.47%
EPS 4.41 4.01 5.59 5.53 4.91 5.34 24.23 -24.71%
DPS 1.80 1.80 1.00 5.70 1.00 5.00 5.00 -15.65%
NAPS 1.54 1.48 1.42 1.36 1.49 1.45 2.54 -7.99%
Adjusted Per Share Value based on latest NOSH - 235,633
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 49.35 47.20 52.94 54.66 67.13 69.10 83.87 -8.45%
EPS 4.00 3.62 5.05 5.13 4.58 5.12 10.94 -15.43%
DPS 1.63 1.63 0.91 5.29 0.93 4.79 2.26 -5.29%
NAPS 1.3949 1.3379 1.2862 1.2613 1.3907 1.3896 1.1473 3.30%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.675 0.805 0.755 0.955 0.52 1.20 2.02 -
P/RPS 1.24 1.54 1.29 1.62 0.72 1.66 1.09 2.17%
P/EPS 15.29 20.09 13.55 17.27 10.59 22.45 8.34 10.62%
EY 6.54 4.98 7.38 5.79 9.44 4.45 12.00 -9.61%
DY 2.67 2.24 1.32 5.97 1.92 4.17 2.48 1.23%
P/NAPS 0.44 0.54 0.53 0.70 0.35 0.83 0.80 -9.47%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 22/02/22 23/02/21 25/02/20 26/02/19 28/02/18 23/02/17 -
Price 0.70 0.725 0.715 0.87 0.55 1.05 2.89 -
P/RPS 1.28 1.39 1.22 1.48 0.76 1.46 1.56 -3.24%
P/EPS 15.86 18.10 12.83 15.73 11.20 19.65 11.93 4.85%
EY 6.31 5.53 7.79 6.36 8.92 5.09 8.38 -4.61%
DY 2.57 2.48 1.40 6.55 1.82 4.76 1.73 6.81%
P/NAPS 0.45 0.49 0.50 0.64 0.37 0.72 1.14 -14.34%

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