[SUCCESS] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 5.45%
YoY- 8.27%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 375,901 373,371 390,509 344,819 296,455 266,880 220,919 8.51%
PBT 61,868 41,697 21,988 47,030 40,871 36,129 34,272 9.50%
Tax -14,096 -15,114 -11,041 -12,933 -9,883 -8,332 -8,244 8.59%
NP 47,772 26,583 10,947 34,097 30,988 27,797 26,028 9.78%
-
NP to SH 41,094 29,369 18,336 30,198 27,891 24,994 24,049 8.58%
-
Tax Rate 22.78% 36.25% 50.21% 27.50% 24.18% 23.06% 24.05% -
Total Cost 328,129 346,788 379,562 310,722 265,467 239,083 194,891 8.33%
-
Net Worth 346,883 275,081 254,113 116,614 195,973 173,572 148,599 13.91%
Dividend
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 11,559 - 4,651 11,571 3,441 1,128 4,151 17.04%
Div Payout % 28.13% - 25.37% 38.32% 12.34% 4.52% 17.26% -
Equity
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 346,883 275,081 254,113 116,614 195,973 173,572 148,599 13.91%
NOSH 116,795 114,617 116,033 116,614 112,628 114,948 112,575 0.56%
Ratio Analysis
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 12.71% 7.12% 2.80% 9.89% 10.45% 10.42% 11.78% -
ROE 11.85% 10.68% 7.22% 25.90% 14.23% 14.40% 16.18% -
Per Share
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 321.84 325.75 336.55 295.69 263.21 232.17 196.24 7.89%
EPS 35.18 25.62 15.80 25.90 24.76 21.74 21.36 7.96%
DPS 9.90 0.00 4.00 10.00 3.00 1.00 3.69 16.37%
NAPS 2.97 2.40 2.19 1.00 1.74 1.51 1.32 13.27%
Adjusted Per Share Value based on latest NOSH - 116,614
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 148.49 147.49 154.26 136.21 117.10 105.42 87.27 8.51%
EPS 16.23 11.60 7.24 11.93 11.02 9.87 9.50 8.57%
DPS 4.57 0.00 1.84 4.57 1.36 0.45 1.64 17.05%
NAPS 1.3702 1.0866 1.0038 0.4606 0.7741 0.6856 0.587 13.91%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/09/17 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 3.30 1.80 1.33 1.39 1.03 0.92 1.05 -
P/RPS 1.03 0.55 0.40 0.47 0.39 0.40 0.54 10.43%
P/EPS 9.38 7.02 8.42 5.37 4.16 4.23 4.92 10.42%
EY 10.66 14.24 11.88 18.63 24.04 23.63 20.35 -9.45%
DY 3.00 0.00 3.01 7.19 2.91 1.09 3.51 -2.38%
P/NAPS 1.11 0.75 0.61 1.39 0.59 0.61 0.80 5.16%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/11/17 28/11/16 30/11/15 26/05/14 27/05/13 21/05/12 23/05/11 -
Price 3.20 1.97 1.91 1.46 1.16 0.94 1.04 -
P/RPS 0.99 0.60 0.57 0.49 0.44 0.40 0.53 10.07%
P/EPS 9.09 7.69 12.09 5.64 4.68 4.32 4.87 10.06%
EY 11.00 13.01 8.27 17.74 21.35 23.13 20.54 -9.15%
DY 3.09 0.00 2.09 6.85 2.59 1.06 3.55 -2.11%
P/NAPS 1.08 0.82 0.87 1.46 0.67 0.62 0.79 4.92%

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