[SUCCESS] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 4.39%
YoY- 7.87%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 295,605 255,260 207,465 198,095 185,006 146,096 80,998 24.05%
PBT 40,975 34,561 34,416 35,055 33,043 27,332 15,546 17.51%
Tax -9,783 -8,041 -8,459 -8,547 -7,896 -6,789 -3,398 19.25%
NP 31,192 26,520 25,957 26,508 25,147 20,543 12,148 17.00%
-
NP to SH 27,599 24,619 24,004 25,676 23,802 17,910 12,070 14.76%
-
Tax Rate 23.88% 23.27% 24.58% 24.38% 23.90% 24.84% 21.86% -
Total Cost 264,413 228,740 181,508 171,587 159,859 125,553 68,850 25.11%
-
Net Worth 114,721 167,670 115,726 137,223 110,257 90,480 70,629 8.41%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,441 1,128 4,151 - 3,600 2,948 - -
Div Payout % 12.47% 4.59% 17.30% - 15.13% 16.46% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 114,721 167,670 115,726 137,223 110,257 90,480 70,629 8.41%
NOSH 114,721 114,061 115,726 119,324 119,845 119,052 112,110 0.38%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.55% 10.39% 12.51% 13.38% 13.59% 14.06% 15.00% -
ROE 24.06% 14.68% 20.74% 18.71% 21.59% 19.79% 17.09% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 257.67 223.79 179.27 166.01 154.37 122.72 72.25 23.58%
EPS 24.06 21.58 20.74 21.52 19.86 15.04 10.77 14.32%
DPS 3.00 1.00 3.59 0.00 3.00 2.48 0.00 -
NAPS 1.00 1.47 1.00 1.15 0.92 0.76 0.63 7.99%
Adjusted Per Share Value based on latest NOSH - 119,324
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 117.05 101.08 82.15 78.44 73.26 57.85 32.07 24.05%
EPS 10.93 9.75 9.50 10.17 9.42 7.09 4.78 14.76%
DPS 1.36 0.45 1.64 0.00 1.43 1.17 0.00 -
NAPS 0.4543 0.6639 0.4582 0.5434 0.4366 0.3583 0.2797 8.41%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.01 0.87 1.09 1.13 0.61 0.88 0.66 -
P/RPS 0.39 0.39 0.61 0.68 0.40 0.72 0.91 -13.15%
P/EPS 4.20 4.03 5.26 5.25 3.07 5.85 6.13 -6.10%
EY 23.82 24.81 19.03 19.04 32.56 17.10 16.31 6.50%
DY 2.97 1.15 3.29 0.00 4.92 2.81 0.00 -
P/NAPS 1.01 0.59 1.09 0.98 0.66 1.16 1.05 -0.64%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 23/02/12 21/02/11 24/02/10 26/02/09 25/02/08 15/02/07 -
Price 1.00 0.95 1.02 1.19 0.64 0.75 0.66 -
P/RPS 0.39 0.42 0.57 0.72 0.41 0.61 0.91 -13.15%
P/EPS 4.16 4.40 4.92 5.53 3.22 4.99 6.13 -6.25%
EY 24.06 22.72 20.34 18.08 31.03 20.06 16.31 6.68%
DY 3.00 1.05 3.52 0.00 4.69 3.30 0.00 -
P/NAPS 1.00 0.65 1.02 1.03 0.70 0.99 1.05 -0.80%

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