[SUCCESS] YoY TTM Result on 30-Jun-2021 [#4]

Stock

[SUCCESS] SUCCESS TRANSFORMER CORP BHD

Announcement Date

27-Sep-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2021

Quarter

30-Jun-2021 [#4]

Profit Trend

QoQ- 18.45%

YoY- 104.59%

Quarter Report

STC - RESULTS AND NOTES 2021Q4.pdf

Latest QR

Upcoming QR

SUCCESS's Result

SUCCESS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
TTM Result
Revenue	232,762	235,980	231,492	237,063	230,112	318,818	325,091	-5.41%
YoY %	-1.36%	1.94%	-2.35%	3.02%	-27.82%	-1.93%	-	-
Horiz. %	71.60%	72.59%	71.21%	72.92%	70.78%	98.07%	100.00%	-
PBT	28,372	27,329	29,303	30,425	18,716	25,039	11,713	15.87%
YoY %	3.82%	-6.74%	-3.69%	62.56%	-25.25%	113.77%	-	-
Horiz. %	242.23%	233.32%	250.18%	259.75%	159.79%	213.77%	100.00%	-
Tax	-6,069	-6,377	-6,774	-7,770	-5,432	-7,764	-5,662	1.16%
YoY %	4.83%	5.86%	12.82%	-43.04%	30.04%	-37.12%	-	-
Horiz. %	107.19%	112.63%	119.64%	137.23%	95.94%	137.12%	100.00%	-
NP	22,303	20,952	22,529	22,655	13,284	17,275	6,051	24.26%
YoY %	6.45%	-7.00%	-0.56%	70.54%	-23.10%	185.49%	-	-
Horiz. %	368.58%	346.26%	372.32%	374.40%	219.53%	285.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,057	19,783	20,494	20,747	10,141	15,161	7,337	20.11%
YoY %	11.49%	-3.47%	-1.22%	104.59%	-33.11%	106.64%	-	-
Horiz. %	300.63%	269.63%	279.32%	282.77%	138.22%	206.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.39%	23.33%	23.12%	25.54%	29.02%	31.01%	48.34%	-
YoY %	-8.32%	0.91%	-9.48%	-11.99%	-6.42%	-35.85%	-	-
Horiz. %	44.25%	48.26%	47.83%	52.83%	60.03%	64.15%	100.00%	-
Total Cost	210,459	215,028	208,963	214,408	216,828	301,543	319,040	-6.69%
YoY %	-2.12%	2.90%	-2.54%	-1.12%	-28.09%	-5.48%	-	-
Horiz. %	65.97%	67.40%	65.50%	67.20%	67.96%	94.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	381,908	362,440	350,532	333,897	322,184	321,245	339,669	1.97%
YoY %	5.37%	3.40%	4.98%	3.64%	0.29%	-5.42%	-	-
Horiz. %	112.44%	106.70%	103.20%	98.30%	94.85%	94.58%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	3,266	4,127	4,119	2,293	-	4,730	13,118	-20.66%
YoY %	-20.86%	0.19%	79.63%	0.00%	-	-63.94%	-	-
Horiz. %	24.90%	31.46%	31.40%	17.48%	-	36.06%	100.00%	-
Div Payout %	14.81%	20.86%	20.10%	11.05%	-	31.20%	178.80%	-
YoY %	-29.00%	3.78%	81.90%	0.00%	-	-82.55%	-	-
Horiz. %	8.28%	11.67%	11.24%	6.18%	-	17.45%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	381,908	362,440	350,532	333,897	322,184	321,245	339,669	1.97%
YoY %	5.37%	3.40%	4.98%	3.64%	0.29%	-5.42%	-	-
Horiz. %	112.44%	106.70%	103.20%	98.30%	94.85%	94.58%	100.00%	-
NOSH	252,909	252,344	252,064	251,276	249,743	248,955	248,498	0.29%
YoY %	0.22%	0.11%	0.31%	0.61%	0.32%	0.18%	-	-
Horiz. %	101.78%	101.55%	101.44%	101.12%	100.50%	100.18%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	9.58%	8.88%	9.73%	9.56%	5.77%	5.42%	1.86%	-
YoY %	7.88%	-8.74%	1.78%	65.68%	6.46%	191.40%	-	-
Horiz. %	515.05%	477.42%	523.12%	513.98%	310.22%	291.40%	100.00%	-
ROE	5.78%	5.46%	5.85%	6.21%	3.15%	4.72%	2.16%	-
YoY %	5.86%	-6.67%	-5.80%	97.14%	-33.26%	118.52%	-	-
Horiz. %	267.59%	252.78%	270.83%	287.50%	145.83%	218.52%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	98.73	102.87	101.04	103.66	97.78	135.96	133.99	-4.95%
YoY %	-4.02%	1.81%	-2.53%	6.01%	-28.08%	1.47%	-	-
Horiz. %	73.68%	76.77%	75.41%	77.36%	72.98%	101.47%	100.00%	-
EPS	9.36	8.62	8.95	9.07	4.31	6.47	3.02	20.72%
YoY %	8.58%	-3.69%	-1.32%	110.44%	-33.38%	114.24%	-	-
Horiz. %	309.93%	285.43%	296.36%	300.33%	142.72%	214.24%	100.00%	-
DPS	1.39	1.80	1.80	1.00	0.00	2.00	5.41	-20.25%
YoY %	-22.78%	0.00%	80.00%	0.00%	0.00%	-63.03%	-	-
Horiz. %	25.69%	33.27%	33.27%	18.48%	0.00%	36.97%	100.00%	-
NAPS	1.62	1.58	1.53	1.46	1.369	1.37	1.40	2.46%
YoY %	2.53%	3.27%	4.79%	6.65%	-0.07%	-2.14%	-	-
Horiz. %	115.71%	112.86%	109.29%	104.29%	97.79%	97.86%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 251,276
RPS	91.94	93.22	91.44	93.64	90.90	125.94	128.41	-5.41%
YoY %	-1.37%	1.95%	-2.35%	3.01%	-27.82%	-1.92%	-	-
Horiz. %	71.60%	72.60%	71.21%	72.92%	70.79%	98.08%	100.00%	-
EPS	8.71	7.81	8.10	8.20	4.01	5.99	2.90	20.09%
YoY %	11.52%	-3.58%	-1.22%	104.49%	-33.06%	106.55%	-	-
Horiz. %	300.34%	269.31%	279.31%	282.76%	138.28%	206.55%	100.00%	-
DPS	1.29	1.63	1.63	0.91	0.00	1.87	5.18	-20.66%
YoY %	-20.86%	0.00%	79.12%	0.00%	0.00%	-63.90%	-	-
Horiz. %	24.90%	31.47%	31.47%	17.57%	0.00%	36.10%	100.00%	-
NAPS	1.5086	1.4317	1.3846	1.3189	1.2727	1.269	1.3417	1.97%
YoY %	5.37%	3.40%	4.98%	3.63%	0.29%	-5.42%	-	-
Horiz. %	112.44%	106.71%	103.20%	98.30%	94.86%	94.58%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	0.95	0.62	0.745	0.83	0.565	0.955	0.83	-
P/RPS	0.96	0.60	0.74	0.80	0.58	0.70	0.62	7.55%
YoY %	60.00%	-18.92%	-7.50%	37.93%	-17.14%	12.90%	-	-
Horiz. %	154.84%	96.77%	119.35%	129.03%	93.55%	112.90%	100.00%	-
P/EPS	10.15	7.19	8.33	9.15	13.11	14.77	27.45	-15.26%
YoY %	41.17%	-13.69%	-8.96%	-30.21%	-11.24%	-46.19%	-	-
Horiz. %	36.98%	26.19%	30.35%	33.33%	47.76%	53.81%	100.00%	-
EY	9.85	13.91	12.01	10.93	7.63	6.77	3.64	18.02%
YoY %	-29.19%	15.82%	9.88%	43.25%	12.70%	85.99%	-	-
Horiz. %	270.60%	382.14%	329.95%	300.27%	209.62%	185.99%	100.00%	-
DY	1.46	2.90	2.42	1.20	0.00	2.09	6.51	-22.03%
YoY %	-49.66%	19.83%	101.67%	0.00%	0.00%	-67.90%	-	-
Horiz. %	22.43%	44.55%	37.17%	18.43%	0.00%	32.10%	100.00%	-
P/NAPS	0.59	0.39	0.49	0.57	0.41	0.70	0.59	0.00%
YoY %	51.28%	-20.41%	-14.04%	39.02%	-41.43%	18.64%	-	-
Horiz. %	100.00%	66.10%	83.05%	96.61%	69.49%	118.64%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	29/08/24	30/08/23	24/08/22	27/09/21	26/08/20	30/08/19	29/08/18	-
Price	0.85	0.66	0.73	0.945	0.575	0.94	0.83	-
P/RPS	0.86	0.64	0.72	0.91	0.59	0.69	0.62	5.59%
YoY %	34.38%	-11.11%	-20.88%	54.24%	-14.49%	11.29%	-	-
Horiz. %	138.71%	103.23%	116.13%	146.77%	95.16%	111.29%	100.00%	-
P/EPS	9.08	7.65	8.16	10.42	13.34	14.54	27.45	-16.82%
YoY %	18.69%	-6.25%	-21.69%	-21.89%	-8.25%	-47.03%	-	-
Horiz. %	33.08%	27.87%	29.73%	37.96%	48.60%	52.97%	100.00%	-
EY	11.01	13.07	12.25	9.60	7.49	6.88	3.64	20.23%
YoY %	-15.76%	6.69%	27.60%	28.17%	8.87%	89.01%	-	-
Horiz. %	302.47%	359.07%	336.54%	263.74%	205.77%	189.01%	100.00%	-
DY	1.63	2.73	2.47	1.06	0.00	2.13	6.51	-20.59%
YoY %	-40.29%	10.53%	133.02%	0.00%	0.00%	-67.28%	-	-
Horiz. %	25.04%	41.94%	37.94%	16.28%	0.00%	32.72%	100.00%	-
P/NAPS	0.52	0.42	0.48	0.65	0.42	0.69	0.59	-2.08%
YoY %	23.81%	-12.50%	-26.15%	54.76%	-39.13%	16.95%	-	-
Horiz. %	88.14%	71.19%	81.36%	110.17%	71.19%	116.95%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos