[SUCCESS] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -1.69%
YoY- 3.44%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 301,402 245,514 193,126 187,381 187,090 123,372 77,108 25.48%
PBT 39,185 36,537 33,062 32,514 34,589 23,395 15,321 16.92%
Tax -8,839 -8,982 -7,953 -7,206 -8,803 -5,455 -3,534 16.49%
NP 30,346 27,555 25,109 25,308 25,786 17,940 11,787 17.05%
-
NP to SH 26,599 25,371 23,863 24,597 23,778 16,171 11,663 14.71%
-
Tax Rate 22.56% 24.58% 24.05% 22.16% 25.45% 23.32% 23.07% -
Total Cost 271,056 217,959 168,017 162,073 161,304 105,432 65,321 26.73%
-
Net Worth 183,544 161,309 142,675 126,513 105,663 85,521 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 3,445 1,128 4,151 - 3,600 2,948 - -
Div Payout % 12.95% 4.45% 17.40% - 15.14% 18.23% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 183,544 161,309 142,675 126,513 105,663 85,521 0 -
NOSH 114,715 113,597 116,946 119,352 120,071 118,780 80,097 6.16%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.07% 11.22% 13.00% 13.51% 13.78% 14.54% 15.29% -
ROE 14.49% 15.73% 16.73% 19.44% 22.50% 18.91% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 262.74 216.13 165.14 157.00 155.82 103.87 96.27 18.19%
EPS 23.19 22.33 20.40 20.61 19.80 13.61 14.56 8.05%
DPS 3.00 1.00 3.55 0.00 3.00 2.48 0.00 -
NAPS 1.60 1.42 1.22 1.06 0.88 0.72 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,352
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 119.06 96.98 76.29 74.02 73.90 48.73 30.46 25.48%
EPS 10.51 10.02 9.43 9.72 9.39 6.39 4.61 14.70%
DPS 1.36 0.45 1.64 0.00 1.42 1.16 0.00 -
NAPS 0.725 0.6372 0.5636 0.4997 0.4174 0.3378 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.03 0.90 1.13 1.01 0.86 0.95 0.83 -
P/RPS 0.39 0.42 0.68 0.64 0.55 0.91 0.86 -12.33%
P/EPS 4.44 4.03 5.54 4.90 4.34 6.98 5.70 -4.07%
EY 22.51 24.82 18.06 20.40 23.03 14.33 17.54 4.24%
DY 2.91 1.11 3.14 0.00 3.49 2.61 0.00 -
P/NAPS 0.64 0.63 0.93 0.95 0.98 1.32 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 21/11/11 22/11/10 23/11/09 17/11/08 29/11/07 20/11/06 -
Price 1.04 0.87 1.15 1.17 0.66 0.83 0.93 -
P/RPS 0.40 0.40 0.70 0.75 0.42 0.80 0.97 -13.71%
P/EPS 4.49 3.90 5.64 5.68 3.33 6.10 6.39 -5.70%
EY 22.30 25.67 17.74 17.61 30.00 16.40 15.66 6.06%
DY 2.88 1.15 3.09 0.00 4.55 2.99 0.00 -
P/NAPS 0.65 0.61 0.94 1.10 0.75 1.15 0.00 -

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
Post a Comment