[SUCCESS] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 146,096 80,998 74,268 10,159 143.18%
PBT 27,332 15,546 13,211 1,953 140.98%
Tax -6,789 -3,398 -2,940 -373 163.04%
NP 20,543 12,148 10,271 1,580 135.14%
-
NP to SH 17,910 12,070 10,271 1,580 124.63%
-
Tax Rate 24.84% 21.86% 22.25% 19.10% -
Total Cost 125,553 68,850 63,997 8,579 144.60%
-
Net Worth 90,480 70,629 59,127 8,057 123.93%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 2,948 - 1,598 - -
Div Payout % 16.46% - 15.56% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 90,480 70,629 59,127 8,057 123.93%
NOSH 119,052 112,110 79,901 12,788 110.36%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 14.06% 15.00% 13.83% 15.55% -
ROE 19.79% 17.09% 17.37% 19.61% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 122.72 72.25 92.95 79.44 15.60%
EPS 15.04 10.77 12.85 12.35 6.78%
DPS 2.48 0.00 2.00 0.00 -
NAPS 0.76 0.63 0.74 0.63 6.45%
Adjusted Per Share Value based on latest NOSH - 12,788
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 57.71 31.99 29.34 4.01 143.24%
EPS 7.07 4.77 4.06 0.62 125.08%
DPS 1.16 0.00 0.63 0.00 -
NAPS 0.3574 0.279 0.2336 0.0318 123.99%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/07 29/12/06 30/12/05 - -
Price 0.88 0.66 0.64 0.00 -
P/RPS 0.72 0.91 0.69 0.00 -
P/EPS 5.85 6.13 4.98 0.00 -
EY 17.10 16.31 20.09 0.00 -
DY 2.81 0.00 3.13 0.00 -
P/NAPS 1.16 1.05 0.86 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/08 15/02/07 20/02/06 - -
Price 0.75 0.66 0.79 0.00 -
P/RPS 0.61 0.91 0.85 0.00 -
P/EPS 4.99 6.13 6.15 0.00 -
EY 20.06 16.31 16.27 0.00 -
DY 3.30 0.00 2.53 0.00 -
P/NAPS 0.99 1.05 1.07 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