[SUCCESS] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 0.19%
YoY- -3.08%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 344,819 296,455 266,880 220,919 192,006 187,815 162,979 13.29%
PBT 47,030 40,871 36,129 34,272 34,147 33,465 30,765 7.32%
Tax -12,933 -9,883 -8,332 -8,244 -8,484 -8,021 -7,802 8.78%
NP 34,097 30,988 27,797 26,028 25,663 25,444 22,963 6.80%
-
NP to SH 30,198 27,891 24,994 24,049 24,812 24,766 19,890 7.20%
-
Tax Rate 27.50% 24.18% 23.06% 24.05% 24.85% 23.97% 25.36% -
Total Cost 310,722 265,467 239,083 194,891 166,343 162,371 140,016 14.20%
-
Net Worth 116,614 195,973 173,572 148,599 137,497 117,001 96,018 3.29%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 11,571 3,441 1,128 4,151 - - 2,948 25.58%
Div Payout % 38.32% 12.34% 4.52% 17.26% - - 14.83% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 116,614 195,973 173,572 148,599 137,497 117,001 96,018 3.29%
NOSH 116,614 112,628 114,948 112,575 119,563 119,389 120,023 -0.47%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 9.89% 10.45% 10.42% 11.78% 13.37% 13.55% 14.09% -
ROE 25.90% 14.23% 14.40% 16.18% 18.05% 21.17% 20.71% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 295.69 263.21 232.17 196.24 160.59 157.31 135.79 13.84%
EPS 25.90 24.76 21.74 21.36 20.75 20.74 16.57 7.72%
DPS 10.00 3.00 1.00 3.69 0.00 0.00 2.50 25.97%
NAPS 1.00 1.74 1.51 1.32 1.15 0.98 0.80 3.78%
Adjusted Per Share Value based on latest NOSH - 112,575
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 136.21 117.10 105.42 87.27 75.84 74.19 64.38 13.29%
EPS 11.93 11.02 9.87 9.50 9.80 9.78 7.86 7.19%
DPS 4.57 1.36 0.45 1.64 0.00 0.00 1.16 25.66%
NAPS 0.4606 0.7741 0.6856 0.587 0.5431 0.4622 0.3793 3.28%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.39 1.03 0.92 1.05 1.31 0.67 0.79 -
P/RPS 0.47 0.39 0.40 0.54 0.82 0.43 0.58 -3.44%
P/EPS 5.37 4.16 4.23 4.92 6.31 3.23 4.77 1.99%
EY 18.63 24.04 23.63 20.35 15.84 30.96 20.98 -1.95%
DY 7.19 2.91 1.09 3.51 0.00 0.00 3.16 14.67%
P/NAPS 1.39 0.59 0.61 0.80 1.14 0.68 0.99 5.81%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 27/05/13 21/05/12 23/05/11 24/05/10 25/05/09 21/05/08 -
Price 1.46 1.16 0.94 1.04 1.05 0.79 1.00 -
P/RPS 0.49 0.44 0.40 0.53 0.65 0.50 0.74 -6.63%
P/EPS 5.64 4.68 4.32 4.87 5.06 3.81 6.03 -1.10%
EY 17.74 21.35 23.13 20.54 19.76 26.26 16.57 1.14%
DY 6.85 2.59 1.06 3.55 0.00 0.00 2.50 18.28%
P/NAPS 1.46 0.67 0.62 0.79 0.91 0.81 1.25 2.62%

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