[SUCCESS] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 3.86%
YoY- 19.87%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 71,093 76,890 67,144 52,805 42,091 44,175 21,451 22.08%
PBT 9,983 8,193 10,169 8,815 6,274 7,820 3,883 17.02%
Tax -2,498 -1,554 -2,495 -1,989 -648 -1,555 -221 49.75%
NP 7,485 6,639 7,674 6,826 5,626 6,265 3,662 12.64%
-
NP to SH 6,897 5,897 6,649 6,508 5,429 5,405 3,666 11.09%
-
Tax Rate 25.02% 18.97% 24.54% 22.56% 10.33% 19.88% 5.69% -
Total Cost 63,608 70,251 59,470 45,979 36,465 37,910 17,789 23.63%
-
Net Worth 114,721 167,670 115,726 137,223 110,257 90,480 70,629 8.41%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 114,721 167,670 115,726 137,223 110,257 90,480 70,629 8.41%
NOSH 114,721 114,061 115,726 119,324 119,845 119,052 112,110 0.38%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.53% 8.63% 11.43% 12.93% 13.37% 14.18% 17.07% -
ROE 6.01% 3.52% 5.75% 4.74% 4.92% 5.97% 5.19% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 61.97 67.41 58.02 44.25 35.12 37.11 19.13 21.61%
EPS 6.02 5.17 5.74 5.45 4.53 4.54 3.27 10.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.47 1.00 1.15 0.92 0.76 0.63 7.99%
Adjusted Per Share Value based on latest NOSH - 119,324
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 28.15 30.45 26.59 20.91 16.67 17.49 8.49 22.09%
EPS 2.73 2.34 2.63 2.58 2.15 2.14 1.45 11.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4543 0.6639 0.4582 0.5434 0.4366 0.3583 0.2797 8.41%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.01 0.87 1.09 1.13 0.61 0.88 0.66 -
P/RPS 1.63 1.29 1.88 2.55 1.74 2.37 3.45 -11.73%
P/EPS 16.80 16.83 18.97 20.72 13.47 19.38 20.18 -3.00%
EY 5.95 5.94 5.27 4.83 7.43 5.16 4.95 3.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.59 1.09 0.98 0.66 1.16 1.05 -0.64%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 23/02/12 21/02/11 24/02/10 26/02/09 25/02/08 15/02/07 -
Price 1.00 0.95 1.02 1.19 0.64 0.75 0.66 -
P/RPS 1.61 1.41 1.76 2.69 1.82 2.02 3.45 -11.91%
P/EPS 16.63 18.38 17.75 21.82 14.13 16.52 20.18 -3.17%
EY 6.01 5.44 5.63 4.58 7.08 6.05 4.95 3.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.65 1.02 1.03 0.70 0.99 1.05 -0.80%

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