[SUCCESS] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -8.35%
YoY- -6.31%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 80,000 63,865 52,427 47,896 51,617 36,519 20,100 25.86%
PBT 11,873 9,616 7,449 8,710 9,824 6,546 3,503 22.53%
Tax -2,329 -2,431 -1,858 -2,227 -3,005 -1,479 -1,001 15.09%
NP 9,544 7,185 5,591 6,483 6,819 5,067 2,502 24.97%
-
NP to SH 8,466 6,725 5,286 6,266 6,688 4,383 2,459 22.85%
-
Tax Rate 19.62% 25.28% 24.94% 25.57% 30.59% 22.59% 28.58% -
Total Cost 70,456 56,680 46,836 41,413 44,798 31,452 17,598 25.98%
-
Net Worth 183,544 161,309 142,675 126,513 105,663 85,521 67,282 18.18%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 183,544 161,309 142,675 126,513 105,663 85,521 67,282 18.18%
NOSH 114,715 113,597 116,946 119,352 120,071 118,780 80,097 6.16%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.93% 11.25% 10.66% 13.54% 13.21% 13.87% 12.45% -
ROE 4.61% 4.17% 3.70% 4.95% 6.33% 5.13% 3.65% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 69.74 56.22 44.83 40.13 42.99 30.74 25.09 18.55%
EPS 7.38 5.92 4.52 5.25 5.57 3.69 3.07 15.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.42 1.22 1.06 0.88 0.72 0.84 11.32%
Adjusted Per Share Value based on latest NOSH - 119,352
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 31.68 25.29 20.76 18.97 20.44 14.46 7.96 25.85%
EPS 3.35 2.66 2.09 2.48 2.65 1.74 0.97 22.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7268 0.6387 0.565 0.501 0.4184 0.3386 0.2664 18.18%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.03 0.90 1.13 1.01 0.86 0.95 0.83 -
P/RPS 1.48 1.60 2.52 2.52 2.00 3.09 3.31 -12.54%
P/EPS 13.96 15.20 25.00 19.24 15.44 25.75 27.04 -10.42%
EY 7.17 6.58 4.00 5.20 6.48 3.88 3.70 11.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.93 0.95 0.98 1.32 0.99 -7.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 21/11/11 22/11/10 23/11/09 17/11/08 29/11/07 20/11/06 -
Price 1.04 0.87 1.15 1.17 0.66 0.83 0.93 -
P/RPS 1.49 1.55 2.57 2.92 1.54 2.70 3.71 -14.09%
P/EPS 14.09 14.70 25.44 22.29 11.85 22.49 30.29 -11.96%
EY 7.10 6.80 3.93 4.49 8.44 4.45 3.30 13.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.61 0.94 1.10 0.75 1.15 1.11 -8.52%

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