[SUCCESS] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 7.0%
YoY- 4.84%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 391,013 373,061 302,459 301,402 245,514 193,126 187,381 11.97%
PBT 47,707 48,922 43,727 39,185 36,537 33,062 32,514 6.07%
Tax -16,607 -13,926 -11,383 -8,839 -8,982 -7,953 -7,206 13.69%
NP 31,100 34,996 32,344 30,346 27,555 25,109 25,308 3.21%
-
NP to SH 32,271 30,747 29,020 26,599 25,371 23,863 24,597 4.26%
-
Tax Rate 34.81% 28.47% 26.03% 22.56% 24.58% 24.05% 22.16% -
Total Cost 359,913 338,065 270,115 271,056 217,959 168,017 162,073 13.05%
-
Net Worth 269,685 240,429 211,191 183,544 161,309 142,675 126,513 12.34%
Dividend
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 4,651 4,664 6,906 3,445 1,128 4,151 - -
Div Payout % 14.41% 15.17% 23.80% 12.95% 4.45% 17.40% - -
Equity
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 269,685 240,429 211,191 183,544 161,309 142,675 126,513 12.34%
NOSH 115,744 116,713 115,405 114,715 113,597 116,946 119,352 -0.47%
Ratio Analysis
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 7.95% 9.38% 10.69% 10.07% 11.22% 13.00% 13.51% -
ROE 11.97% 12.79% 13.74% 14.49% 15.73% 16.73% 19.44% -
Per Share
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 337.82 319.64 262.08 262.74 216.13 165.14 157.00 12.50%
EPS 27.88 26.34 25.15 23.19 22.33 20.40 20.61 4.75%
DPS 4.00 4.00 5.98 3.00 1.00 3.55 0.00 -
NAPS 2.33 2.06 1.83 1.60 1.42 1.22 1.06 12.87%
Adjusted Per Share Value based on latest NOSH - 114,715
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 154.45 147.36 119.48 119.06 96.98 76.29 74.02 11.97%
EPS 12.75 12.15 11.46 10.51 10.02 9.43 9.72 4.26%
DPS 1.84 1.84 2.73 1.36 0.45 1.64 0.00 -
NAPS 1.0653 0.9497 0.8342 0.725 0.6372 0.5636 0.4997 12.34%
Price Multiplier on Financial Quarter End Date
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/03/16 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.30 1.92 1.19 1.03 0.90 1.13 1.01 -
P/RPS 0.68 0.60 0.45 0.39 0.42 0.68 0.64 0.93%
P/EPS 8.25 7.29 4.73 4.44 4.03 5.54 4.90 8.33%
EY 12.12 13.72 21.13 22.51 24.82 18.06 20.40 -7.69%
DY 1.74 2.08 5.03 2.91 1.11 3.14 0.00 -
P/NAPS 0.99 0.93 0.65 0.64 0.63 0.93 0.95 0.63%
Price Multiplier on Announcement Date
31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/05/16 27/11/14 25/11/13 26/11/12 21/11/11 22/11/10 23/11/09 -
Price 2.19 1.84 1.22 1.04 0.87 1.15 1.17 -
P/RPS 0.65 0.58 0.47 0.40 0.40 0.70 0.75 -2.17%
P/EPS 7.85 6.98 4.85 4.49 3.90 5.64 5.68 5.10%
EY 12.73 14.32 20.61 22.30 25.67 17.74 17.61 -4.86%
DY 1.83 2.17 4.91 2.88 1.15 3.09 0.00 -
P/NAPS 0.94 0.89 0.67 0.65 0.61 0.94 1.10 -2.38%

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