[SUCCESS] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
18-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 7.96%
YoY- 50.72%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 234,076 188,595 191,102 171,992 106,953 75,284 64,180 24.05%
PBT 34,370 34,323 33,628 31,311 20,352 15,169 10,992 20.91%
Tax -8,409 -8,322 -7,984 -7,277 -4,977 -3,486 -5,095 8.70%
NP 25,961 26,001 25,644 24,034 15,375 11,683 5,897 28.00%
-
NP to SH 23,932 24,843 25,019 21,473 14,247 11,655 8,238 19.44%
-
Tax Rate 24.47% 24.25% 23.74% 23.24% 24.45% 22.98% 46.35% -
Total Cost 208,115 162,594 165,458 147,958 91,578 63,601 58,283 23.61%
-
Net Worth 154,663 138,783 120,512 98,340 81,384 65,527 54,443 18.99%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 1,128 4,151 - 3,597 2,948 1,598 - -
Div Payout % 4.72% 16.71% - 16.76% 20.70% 13.71% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 154,663 138,783 120,512 98,340 81,384 65,527 54,443 18.99%
NOSH 112,892 118,618 119,319 119,927 117,948 79,911 80,064 5.89%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 11.09% 13.79% 13.42% 13.97% 14.38% 15.52% 9.19% -
ROE 15.47% 17.90% 20.76% 21.84% 17.51% 17.79% 15.13% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 207.34 158.99 160.16 143.41 90.68 94.21 80.16 17.15%
EPS 21.20 20.94 20.97 17.91 12.08 14.58 10.29 12.79%
DPS 1.00 3.50 0.00 3.00 2.50 2.00 0.00 -
NAPS 1.37 1.17 1.01 0.82 0.69 0.82 0.68 12.37%
Adjusted Per Share Value based on latest NOSH - 119,927
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 92.55 74.57 75.56 68.01 42.29 29.77 25.38 24.05%
EPS 9.46 9.82 9.89 8.49 5.63 4.61 3.26 19.41%
DPS 0.45 1.64 0.00 1.42 1.17 0.63 0.00 -
NAPS 0.6115 0.5487 0.4765 0.3888 0.3218 0.2591 0.2153 18.99%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.04 1.15 0.86 0.85 0.93 0.85 0.77 -
P/RPS 0.50 0.72 0.54 0.59 1.03 0.90 0.96 -10.29%
P/EPS 4.91 5.49 4.10 4.75 7.70 5.83 7.48 -6.77%
EY 20.38 18.21 24.38 21.06 12.99 17.16 13.36 7.28%
DY 0.96 3.04 0.00 3.53 2.69 2.35 0.00 -
P/NAPS 0.76 0.98 0.85 1.04 1.35 1.04 1.13 -6.39%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 23/08/10 24/08/09 18/08/08 20/08/07 11/08/06 24/08/05 -
Price 0.985 1.18 1.05 0.88 0.84 0.88 0.78 -
P/RPS 0.48 0.74 0.66 0.61 0.93 0.93 0.97 -11.05%
P/EPS 4.65 5.63 5.01 4.91 6.95 6.03 7.58 -7.81%
EY 21.52 17.75 19.97 20.35 14.38 16.57 13.19 8.49%
DY 1.02 2.97 0.00 3.41 2.98 2.27 0.00 -
P/NAPS 0.72 1.01 1.04 1.07 1.22 1.07 1.15 -7.50%

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