[SUCCESS] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 3.78%
YoY- 16.45%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 358,489 387,746 364,112 299,548 285,267 234,076 188,595 8.92%
PBT 45,064 52,996 49,006 42,742 36,928 34,370 34,323 3.69%
Tax -9,619 -16,566 -13,213 -10,344 -8,941 -8,409 -8,322 1.94%
NP 35,445 36,430 35,793 32,398 27,987 25,961 26,001 4.21%
-
NP to SH 32,601 35,298 31,759 28,946 24,858 23,932 24,843 3.68%
-
Tax Rate 21.35% 31.26% 26.96% 24.20% 24.21% 24.47% 24.25% -
Total Cost 323,044 351,316 328,319 267,150 257,280 208,115 162,594 9.57%
-
Net Worth 351,800 228,780 232,233 203,232 175,710 154,663 138,783 13.18%
Dividend
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 5,839 5,719 8,126 6,886 3,445 1,128 4,151 4.64%
Div Payout % 17.91% 16.20% 25.59% 23.79% 13.86% 4.72% 16.71% -
Equity
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 351,800 228,780 232,233 203,232 175,710 154,663 138,783 13.18%
NOSH 248,498 114,390 116,700 114,820 114,843 112,892 118,618 10.34%
Ratio Analysis
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.89% 9.40% 9.83% 10.82% 9.81% 11.09% 13.79% -
ROE 9.27% 15.43% 13.68% 14.24% 14.15% 15.47% 17.90% -
Per Share
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 147.76 338.97 312.01 260.88 248.40 207.34 158.99 -0.97%
EPS 13.44 30.86 27.21 25.21 21.65 21.20 20.94 -5.73%
DPS 2.41 5.00 7.00 6.00 3.00 1.00 3.50 -4.84%
NAPS 1.45 2.00 1.99 1.77 1.53 1.37 1.17 2.89%
Adjusted Per Share Value based on latest NOSH - 114,820
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 141.61 153.16 143.83 118.32 112.68 92.46 74.50 8.92%
EPS 12.88 13.94 12.55 11.43 9.82 9.45 9.81 3.69%
DPS 2.31 2.26 3.21 2.72 1.36 0.45 1.64 4.66%
NAPS 1.3896 0.9037 0.9173 0.8028 0.6941 0.6109 0.5482 13.18%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/12/17 30/12/16 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.20 2.02 1.60 1.11 0.94 1.04 1.15 -
P/RPS 0.81 0.60 0.51 0.43 0.38 0.50 0.72 1.58%
P/EPS 8.93 6.55 5.88 4.40 4.34 4.91 5.49 6.69%
EY 11.20 15.28 17.01 22.71 23.03 20.38 18.21 -6.26%
DY 2.01 2.48 4.38 5.41 3.19 0.96 3.04 -5.36%
P/NAPS 0.83 1.01 0.80 0.63 0.61 0.76 0.98 -2.18%
Price Multiplier on Announcement Date
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/02/18 23/02/17 25/08/14 26/08/13 27/08/12 22/08/11 23/08/10 -
Price 1.05 2.89 1.75 1.14 1.08 0.985 1.18 -
P/RPS 0.71 0.85 0.56 0.44 0.43 0.48 0.74 -0.54%
P/EPS 7.81 9.37 6.43 4.52 4.99 4.65 5.63 4.45%
EY 12.80 10.68 15.55 22.11 20.04 21.52 17.75 -4.26%
DY 2.29 1.73 4.00 5.26 2.78 1.02 2.97 -3.40%
P/NAPS 0.72 1.45 0.88 0.64 0.71 0.72 1.01 -4.40%

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