[SUCCESS] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 10.75%
YoY- 48.38%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 207,465 198,095 185,006 146,096 80,998 74,268 10,159 65.29%
PBT 34,416 35,055 33,043 27,332 15,546 13,211 1,953 61.28%
Tax -8,459 -8,547 -7,896 -6,789 -3,398 -2,940 -373 68.20%
NP 25,957 26,508 25,147 20,543 12,148 10,271 1,580 59.40%
-
NP to SH 24,004 25,676 23,802 17,910 12,070 10,271 1,580 57.34%
-
Tax Rate 24.58% 24.38% 23.90% 24.84% 21.86% 22.25% 19.10% -
Total Cost 181,508 171,587 159,859 125,553 68,850 63,997 8,579 66.26%
-
Net Worth 115,726 137,223 110,257 90,480 70,629 59,127 8,057 55.87%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 4,151 - 3,600 2,948 - 1,598 - -
Div Payout % 17.30% - 15.13% 16.46% - 15.56% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 115,726 137,223 110,257 90,480 70,629 59,127 8,057 55.87%
NOSH 115,726 119,324 119,845 119,052 112,110 79,901 12,788 44.33%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 12.51% 13.38% 13.59% 14.06% 15.00% 13.83% 15.55% -
ROE 20.74% 18.71% 21.59% 19.79% 17.09% 17.37% 19.61% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 179.27 166.01 154.37 122.72 72.25 92.95 79.44 14.52%
EPS 20.74 21.52 19.86 15.04 10.77 12.85 12.35 9.02%
DPS 3.59 0.00 3.00 2.48 0.00 2.00 0.00 -
NAPS 1.00 1.15 0.92 0.76 0.63 0.74 0.63 8.00%
Adjusted Per Share Value based on latest NOSH - 119,052
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 81.95 78.25 73.08 57.71 32.00 29.34 4.01 65.31%
EPS 9.48 10.14 9.40 7.07 4.77 4.06 0.62 57.51%
DPS 1.64 0.00 1.42 1.16 0.00 0.63 0.00 -
NAPS 0.4571 0.5421 0.4355 0.3574 0.279 0.2336 0.0318 55.89%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 1.09 1.13 0.61 0.88 0.66 0.64 0.00 -
P/RPS 0.61 0.68 0.40 0.72 0.91 0.69 0.00 -
P/EPS 5.26 5.25 3.07 5.85 6.13 4.98 0.00 -
EY 19.03 19.04 32.56 17.10 16.31 20.09 0.00 -
DY 3.29 0.00 4.92 2.81 0.00 3.13 0.00 -
P/NAPS 1.09 0.98 0.66 1.16 1.05 0.86 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/02/11 24/02/10 26/02/09 25/02/08 15/02/07 20/02/06 - -
Price 1.02 1.19 0.64 0.75 0.66 0.79 0.00 -
P/RPS 0.57 0.72 0.41 0.61 0.91 0.85 0.00 -
P/EPS 4.92 5.53 3.22 4.99 6.13 6.15 0.00 -
EY 20.34 18.08 31.03 20.06 16.31 16.27 0.00 -
DY 3.52 0.00 4.69 3.30 0.00 2.53 0.00 -
P/NAPS 1.02 1.03 0.70 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