[SUCCESS] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -0.49%
YoY- -3.67%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 364,112 299,548 285,267 234,076 188,595 191,102 171,992 13.30%
PBT 49,006 42,742 36,928 34,370 34,323 33,628 31,311 7.74%
Tax -13,213 -10,344 -8,941 -8,409 -8,322 -7,984 -7,277 10.44%
NP 35,793 32,398 27,987 25,961 26,001 25,644 24,034 6.86%
-
NP to SH 31,759 28,946 24,858 23,932 24,843 25,019 21,473 6.73%
-
Tax Rate 26.96% 24.20% 24.21% 24.47% 24.25% 23.74% 23.24% -
Total Cost 328,319 267,150 257,280 208,115 162,594 165,458 147,958 14.20%
-
Net Worth 232,233 203,232 175,710 154,663 138,783 120,512 98,340 15.39%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 8,126 6,886 3,445 1,128 4,151 - 3,597 14.54%
Div Payout % 25.59% 23.79% 13.86% 4.72% 16.71% - 16.76% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 232,233 203,232 175,710 154,663 138,783 120,512 98,340 15.39%
NOSH 116,700 114,820 114,843 112,892 118,618 119,319 119,927 -0.45%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 9.83% 10.82% 9.81% 11.09% 13.79% 13.42% 13.97% -
ROE 13.68% 14.24% 14.15% 15.47% 17.90% 20.76% 21.84% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 312.01 260.88 248.40 207.34 158.99 160.16 143.41 13.82%
EPS 27.21 25.21 21.65 21.20 20.94 20.97 17.91 7.21%
DPS 7.00 6.00 3.00 1.00 3.50 0.00 3.00 15.15%
NAPS 1.99 1.77 1.53 1.37 1.17 1.01 0.82 15.91%
Adjusted Per Share Value based on latest NOSH - 112,892
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 143.83 118.33 112.68 92.46 74.50 75.49 67.94 13.30%
EPS 12.55 11.43 9.82 9.45 9.81 9.88 8.48 6.74%
DPS 3.21 2.72 1.36 0.45 1.64 0.00 1.42 14.55%
NAPS 0.9174 0.8028 0.6941 0.6109 0.5482 0.476 0.3885 15.38%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.60 1.11 0.94 1.04 1.15 0.86 0.85 -
P/RPS 0.51 0.43 0.38 0.50 0.72 0.54 0.59 -2.39%
P/EPS 5.88 4.40 4.34 4.91 5.49 4.10 4.75 3.61%
EY 17.01 22.71 23.03 20.38 18.21 24.38 21.06 -3.49%
DY 4.38 5.41 3.19 0.96 3.04 0.00 3.53 3.65%
P/NAPS 0.80 0.63 0.61 0.76 0.98 0.85 1.04 -4.27%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 26/08/13 27/08/12 22/08/11 23/08/10 24/08/09 18/08/08 -
Price 1.75 1.14 1.08 0.985 1.18 1.05 0.88 -
P/RPS 0.56 0.44 0.43 0.48 0.74 0.66 0.61 -1.41%
P/EPS 6.43 4.52 4.99 4.65 5.63 5.01 4.91 4.59%
EY 15.55 22.11 20.04 21.52 17.75 19.97 20.35 -4.38%
DY 4.00 5.26 2.78 1.02 2.97 0.00 3.41 2.69%
P/NAPS 0.88 0.64 0.71 0.72 1.01 1.04 1.07 -3.20%

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