[SUCCESS] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 12.73%
YoY- 3.84%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 80,071 61,684 48,527 51,938 48,651 39,638 22,488 23.54%
PBT 10,504 9,705 9,607 9,431 9,268 8,722 4,983 13.22%
Tax -2,939 -2,330 -2,165 -2,327 -2,364 -2,889 -1,335 14.04%
NP 7,565 7,375 7,442 7,104 6,904 5,833 3,648 12.91%
-
NP to SH 6,615 6,751 6,868 6,837 6,584 5,001 3,620 10.55%
-
Tax Rate 27.98% 24.01% 22.54% 24.67% 25.51% 33.12% 26.79% -
Total Cost 72,506 54,309 41,085 44,834 41,747 33,805 18,840 25.15%
-
Net Worth 175,710 154,663 138,783 120,512 98,340 81,384 65,527 17.85%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,445 1,128 - - 3,597 2,948 - -
Div Payout % 52.08% 16.72% - - 54.64% 58.96% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 175,710 154,663 138,783 120,512 98,340 81,384 65,527 17.85%
NOSH 114,843 112,892 118,618 119,319 119,927 117,948 79,911 6.22%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.45% 11.96% 15.34% 13.68% 14.19% 14.72% 16.22% -
ROE 3.76% 4.36% 4.95% 5.67% 6.70% 6.14% 5.52% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 69.72 54.64 40.91 43.53 40.57 33.61 28.14 16.30%
EPS 5.76 5.98 5.79 5.73 5.49 4.24 4.53 4.08%
DPS 3.00 1.00 0.00 0.00 3.00 2.50 0.00 -
NAPS 1.53 1.37 1.17 1.01 0.82 0.69 0.82 10.94%
Adjusted Per Share Value based on latest NOSH - 119,319
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 31.63 24.37 19.17 20.52 19.22 15.66 8.88 23.55%
EPS 2.61 2.67 2.71 2.70 2.60 1.98 1.43 10.53%
DPS 1.36 0.45 0.00 0.00 1.42 1.16 0.00 -
NAPS 0.6941 0.6109 0.5482 0.476 0.3885 0.3215 0.2588 17.85%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.94 1.04 1.15 0.86 0.85 0.93 0.85 -
P/RPS 1.35 1.90 2.81 1.98 2.10 2.77 3.02 -12.54%
P/EPS 16.32 17.39 19.86 15.01 15.48 21.93 18.76 -2.29%
EY 6.13 5.75 5.03 6.66 6.46 4.56 5.33 2.35%
DY 3.19 0.96 0.00 0.00 3.53 2.69 0.00 -
P/NAPS 0.61 0.76 0.98 0.85 1.04 1.35 1.04 -8.50%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 22/08/11 23/08/10 24/08/09 18/08/08 20/08/07 11/08/06 -
Price 1.08 0.985 1.18 1.05 0.88 0.84 0.88 -
P/RPS 1.55 1.80 2.88 2.41 2.17 2.50 3.13 -11.04%
P/EPS 18.75 16.47 20.38 18.32 16.03 19.81 19.43 -0.59%
EY 5.33 6.07 4.91 5.46 6.24 5.05 5.15 0.57%
DY 2.78 1.02 0.00 0.00 3.41 2.98 0.00 -
P/NAPS 0.71 0.72 1.01 1.04 1.07 1.22 1.07 -6.60%

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