[SUCCESS] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -3.94%
YoY- -2.98%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 302,459 301,402 245,514 193,126 187,381 187,090 123,372 16.10%
PBT 43,727 39,185 36,537 33,062 32,514 34,589 23,395 10.97%
Tax -11,383 -8,839 -8,982 -7,953 -7,206 -8,803 -5,455 13.03%
NP 32,344 30,346 27,555 25,109 25,308 25,786 17,940 10.31%
-
NP to SH 29,020 26,599 25,371 23,863 24,597 23,778 16,171 10.22%
-
Tax Rate 26.03% 22.56% 24.58% 24.05% 22.16% 25.45% 23.32% -
Total Cost 270,115 271,056 217,959 168,017 162,073 161,304 105,432 16.95%
-
Net Worth 211,191 183,544 161,309 142,675 126,513 105,663 85,521 16.24%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 6,906 3,445 1,128 4,151 - 3,600 2,948 15.22%
Div Payout % 23.80% 12.95% 4.45% 17.40% - 15.14% 18.23% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 211,191 183,544 161,309 142,675 126,513 105,663 85,521 16.24%
NOSH 115,405 114,715 113,597 116,946 119,352 120,071 118,780 -0.47%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 10.69% 10.07% 11.22% 13.00% 13.51% 13.78% 14.54% -
ROE 13.74% 14.49% 15.73% 16.73% 19.44% 22.50% 18.91% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 262.08 262.74 216.13 165.14 157.00 155.82 103.87 16.66%
EPS 25.15 23.19 22.33 20.40 20.61 19.80 13.61 10.76%
DPS 5.98 3.00 1.00 3.55 0.00 3.00 2.48 15.78%
NAPS 1.83 1.60 1.42 1.22 1.06 0.88 0.72 16.80%
Adjusted Per Share Value based on latest NOSH - 116,946
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 119.47 119.06 96.98 76.29 74.02 73.90 48.73 16.10%
EPS 11.46 10.51 10.02 9.43 9.72 9.39 6.39 10.21%
DPS 2.73 1.36 0.45 1.64 0.00 1.42 1.16 15.31%
NAPS 0.8342 0.725 0.6372 0.5636 0.4997 0.4174 0.3378 16.24%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.19 1.03 0.90 1.13 1.01 0.86 0.95 -
P/RPS 0.45 0.39 0.42 0.68 0.64 0.55 0.91 -11.06%
P/EPS 4.73 4.44 4.03 5.54 4.90 4.34 6.98 -6.27%
EY 21.13 22.51 24.82 18.06 20.40 23.03 14.33 6.68%
DY 5.03 2.91 1.11 3.14 0.00 3.49 2.61 11.54%
P/NAPS 0.65 0.64 0.63 0.93 0.95 0.98 1.32 -11.12%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 26/11/12 21/11/11 22/11/10 23/11/09 17/11/08 29/11/07 -
Price 1.22 1.04 0.87 1.15 1.17 0.66 0.83 -
P/RPS 0.47 0.40 0.40 0.70 0.75 0.42 0.80 -8.47%
P/EPS 4.85 4.49 3.90 5.64 5.68 3.33 6.10 -3.74%
EY 20.61 22.30 25.67 17.74 17.61 30.00 16.40 3.87%
DY 4.91 2.88 1.15 3.09 0.00 4.55 2.99 8.60%
P/NAPS 0.67 0.65 0.61 0.94 1.10 0.75 1.15 -8.60%

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