[SUCCESS] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -18.82%
YoY- 0.44%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 76,890 67,144 52,805 42,091 44,175 21,451 17,561 27.89%
PBT 8,193 10,169 8,815 6,274 7,820 3,883 3,658 14.37%
Tax -1,554 -2,495 -1,989 -648 -1,555 -221 -357 27.76%
NP 6,639 7,674 6,826 5,626 6,265 3,662 3,301 12.34%
-
NP to SH 5,897 6,649 6,508 5,429 5,405 3,666 3,259 10.38%
-
Tax Rate 18.97% 24.54% 22.56% 10.33% 19.88% 5.69% 9.76% -
Total Cost 70,251 59,470 45,979 36,465 37,910 17,789 14,260 30.42%
-
Net Worth 167,670 115,726 137,223 110,257 90,480 70,629 42,348 25.76%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 167,670 115,726 137,223 110,257 90,480 70,629 42,348 25.76%
NOSH 114,061 115,726 119,324 119,845 119,052 112,110 79,901 6.10%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 8.63% 11.43% 12.93% 13.37% 14.18% 17.07% 18.80% -
ROE 3.52% 5.75% 4.74% 4.92% 5.97% 5.19% 7.70% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 67.41 58.02 44.25 35.12 37.11 19.13 21.98 20.52%
EPS 5.17 5.74 5.45 4.53 4.54 3.27 2.91 10.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.00 1.15 0.92 0.76 0.63 0.53 18.52%
Adjusted Per Share Value based on latest NOSH - 119,845
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 30.40 26.55 20.88 16.64 17.47 8.48 6.94 27.89%
EPS 2.33 2.63 2.57 2.15 2.14 1.45 1.29 10.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.663 0.4576 0.5426 0.436 0.3578 0.2793 0.1674 25.77%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.87 1.09 1.13 0.61 0.88 0.66 0.64 -
P/RPS 1.29 1.88 2.55 1.74 2.37 3.45 2.91 -12.67%
P/EPS 16.83 18.97 20.72 13.47 19.38 20.18 15.69 1.17%
EY 5.94 5.27 4.83 7.43 5.16 4.95 6.37 -1.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.09 0.98 0.66 1.16 1.05 1.21 -11.27%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 21/02/11 24/02/10 26/02/09 25/02/08 15/02/07 20/02/06 -
Price 0.95 1.02 1.19 0.64 0.75 0.66 0.79 -
P/RPS 1.41 1.76 2.69 1.82 2.02 3.45 3.59 -14.41%
P/EPS 18.38 17.75 21.82 14.13 16.52 20.18 19.37 -0.87%
EY 5.44 5.63 4.58 7.08 6.05 4.95 5.16 0.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.02 1.03 0.70 0.99 1.05 1.49 -12.90%

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