[SUCCESS] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 17.68%
YoY- -2.01%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 110,353 102,457 83,164 80,071 61,684 48,527 51,938 10.55%
PBT 25,248 14,351 12,375 10,504 9,705 9,607 9,431 14.01%
Tax -6,206 -3,680 -3,400 -2,939 -2,330 -2,165 -2,327 13.95%
NP 19,042 10,671 8,975 7,565 7,375 7,442 7,104 14.03%
-
NP to SH 14,825 9,231 7,670 6,615 6,751 6,868 6,837 10.85%
-
Tax Rate 24.58% 25.64% 27.47% 27.98% 24.01% 22.54% 24.67% -
Total Cost 91,311 91,786 74,189 72,506 54,309 41,085 44,834 9.93%
-
Net Worth 290,551 232,233 203,232 175,710 154,663 138,783 120,512 12.43%
Dividend
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 5,719 - - 3,445 1,128 - - -
Div Payout % 38.58% - - 52.08% 16.72% - - -
Equity
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 290,551 232,233 203,232 175,710 154,663 138,783 120,512 12.43%
NOSH 114,390 116,700 114,820 114,843 112,892 118,618 119,319 -0.56%
Ratio Analysis
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 17.26% 10.42% 10.79% 9.45% 11.96% 15.34% 13.68% -
ROE 5.10% 3.97% 3.77% 3.76% 4.36% 4.95% 5.67% -
Per Share
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 96.47 87.79 72.43 69.72 54.64 40.91 43.53 11.17%
EPS 12.96 7.91 6.68 5.76 5.98 5.79 5.73 11.48%
DPS 5.00 0.00 0.00 3.00 1.00 0.00 0.00 -
NAPS 2.54 1.99 1.77 1.53 1.37 1.17 1.01 13.06%
Adjusted Per Share Value based on latest NOSH - 114,843
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 43.59 40.47 32.85 31.63 24.37 19.17 20.52 10.55%
EPS 5.86 3.65 3.03 2.61 2.67 2.71 2.70 10.86%
DPS 2.26 0.00 0.00 1.36 0.45 0.00 0.00 -
NAPS 1.1477 0.9173 0.8028 0.6941 0.6109 0.5482 0.476 12.43%
Price Multiplier on Financial Quarter End Date
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/12/16 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.02 1.60 1.11 0.94 1.04 1.15 0.86 -
P/RPS 2.09 1.82 1.53 1.35 1.90 2.81 1.98 0.72%
P/EPS 15.59 20.23 16.62 16.32 17.39 19.86 15.01 0.50%
EY 6.42 4.94 6.02 6.13 5.75 5.03 6.66 -0.48%
DY 2.48 0.00 0.00 3.19 0.96 0.00 0.00 -
P/NAPS 0.80 0.80 0.63 0.61 0.76 0.98 0.85 -0.80%
Price Multiplier on Announcement Date
31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 23/02/17 25/08/14 26/08/13 27/08/12 22/08/11 23/08/10 24/08/09 -
Price 2.89 1.75 1.14 1.08 0.985 1.18 1.05 -
P/RPS 3.00 1.99 1.57 1.55 1.80 2.88 2.41 2.95%
P/EPS 22.30 22.12 17.07 18.75 16.47 20.38 18.32 2.65%
EY 4.48 4.52 5.86 5.33 6.07 4.91 5.46 -2.59%
DY 1.73 0.00 0.00 2.78 1.02 0.00 0.00 -
P/NAPS 1.14 0.88 0.64 0.71 0.72 1.01 1.04 1.23%

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