[SUCCESS] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 6.01%
YoY- 6.32%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 373,061 302,459 301,402 245,514 193,126 187,381 187,090 12.18%
PBT 48,922 43,727 39,185 36,537 33,062 32,514 34,589 5.94%
Tax -13,926 -11,383 -8,839 -8,982 -7,953 -7,206 -8,803 7.94%
NP 34,996 32,344 30,346 27,555 25,109 25,308 25,786 5.21%
-
NP to SH 30,747 29,020 26,599 25,371 23,863 24,597 23,778 4.37%
-
Tax Rate 28.47% 26.03% 22.56% 24.58% 24.05% 22.16% 25.45% -
Total Cost 338,065 270,115 271,056 217,959 168,017 162,073 161,304 13.11%
-
Net Worth 240,429 211,191 183,544 161,309 142,675 126,513 105,663 14.67%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 4,664 6,906 3,445 1,128 4,151 - 3,600 4.40%
Div Payout % 15.17% 23.80% 12.95% 4.45% 17.40% - 15.14% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 240,429 211,191 183,544 161,309 142,675 126,513 105,663 14.67%
NOSH 116,713 115,405 114,715 113,597 116,946 119,352 120,071 -0.47%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.38% 10.69% 10.07% 11.22% 13.00% 13.51% 13.78% -
ROE 12.79% 13.74% 14.49% 15.73% 16.73% 19.44% 22.50% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 319.64 262.08 262.74 216.13 165.14 157.00 155.82 12.71%
EPS 26.34 25.15 23.19 22.33 20.40 20.61 19.80 4.86%
DPS 4.00 5.98 3.00 1.00 3.55 0.00 3.00 4.90%
NAPS 2.06 1.83 1.60 1.42 1.22 1.06 0.88 15.22%
Adjusted Per Share Value based on latest NOSH - 113,597
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 147.59 119.66 119.24 97.13 76.41 74.13 74.02 12.18%
EPS 12.16 11.48 10.52 10.04 9.44 9.73 9.41 4.36%
DPS 1.85 2.73 1.36 0.45 1.64 0.00 1.42 4.50%
NAPS 0.9512 0.8355 0.7262 0.6382 0.5645 0.5005 0.418 14.68%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.92 1.19 1.03 0.90 1.13 1.01 0.86 -
P/RPS 0.60 0.45 0.39 0.42 0.68 0.64 0.55 1.46%
P/EPS 7.29 4.73 4.44 4.03 5.54 4.90 4.34 9.02%
EY 13.72 21.13 22.51 24.82 18.06 20.40 23.03 -8.26%
DY 2.08 5.03 2.91 1.11 3.14 0.00 3.49 -8.26%
P/NAPS 0.93 0.65 0.64 0.63 0.93 0.95 0.98 -0.86%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 25/11/13 26/11/12 21/11/11 22/11/10 23/11/09 17/11/08 -
Price 1.84 1.22 1.04 0.87 1.15 1.17 0.66 -
P/RPS 0.58 0.47 0.40 0.40 0.70 0.75 0.42 5.52%
P/EPS 6.98 4.85 4.49 3.90 5.64 5.68 3.33 13.12%
EY 14.32 20.61 22.30 25.67 17.74 17.61 30.00 -11.59%
DY 2.17 4.91 2.88 1.15 3.09 0.00 4.55 -11.60%
P/NAPS 0.89 0.67 0.65 0.61 0.94 1.10 0.75 2.89%

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