Financials Success Transformer Corporation

Equities

SUCCESS

MYL7207OO003

Electrical Components & Equipment

End-of-day quote BURSA MALAYSIA 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
0.92 MYR -1.60% Intraday chart for Success Transformer Corporation +5.75% +29.58%

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 196.5 224 130 189.9 170.7 142.2
Enterprise Value (EV) 1 193.2 210.9 48.21 76.32 98.1 45.21
P/E ratio 27.3 x 14.8 x 13.3 x 9.17 x 8.92 x 7.21 x
Yield 3.01% 1.05% 3.89% 1.2% 2.42% 2.9%
Capitalization / Revenue 0.6 x 0.69 x 0.58 x 0.8 x 0.74 x 0.6 x
EV / Revenue 0.59 x 0.65 x 0.22 x 0.32 x 0.42 x 0.19 x
EV / EBITDA 7.43 x 5.54 x 1.78 x 2 x 2.75 x 1.25 x
EV / FCF 10.6 x 11 x 1.19 x 2.28 x -3.21 x 1.68 x
FCF Yield 9.47% 9.06% 83.7% 43.9% -31.2% 59.7%
Price to Book 0.63 x 0.7 x 0.41 x 0.57 x 0.49 x 0.39 x
Nbr of stocks (in thousands) 236,743 234,584 230,093 228,805 229,116 229,395
Reference price 2 0.8300 0.9550 0.5650 0.8300 0.7450 0.6200
Announcement Date 10/31/18 10/31/19 10/30/20 10/29/21 10/28/22 10/31/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 326.1 324.8 223 237.1 231.2 236
EBITDA 1 26 38.06 27.1 38.14 35.65 36.26
EBIT 1 15.19 27.05 18.7 30.6 28.02 28.31
Operating Margin 4.66% 8.33% 8.39% 12.91% 12.12% 12%
Earnings before Tax (EBT) 1 11.76 24.67 18.35 30.42 27.58 27.36
Net income 1 7.159 15.27 10.02 20.74 19.24 19.78
Net margin 2.2% 4.7% 4.49% 8.75% 8.32% 8.38%
EPS 2 0.0304 0.0647 0.0426 0.0905 0.0835 0.0860
Free Cash Flow 1 18.3 19.11 40.36 33.48 -30.56 26.97
FCF margin 5.61% 5.88% 18.1% 14.12% -13.21% 11.43%
FCF Conversion (EBITDA) 70.4% 50.2% 148.94% 87.76% - 74.39%
FCF Conversion (Net income) 255.66% 125.14% 402.92% 161.42% - 136.36%
Dividend per Share 2 0.0250 0.0100 0.0220 0.0100 0.0180 0.0180
Announcement Date 10/31/18 10/31/19 10/30/20 10/29/21 10/28/22 10/31/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 3.31 13.2 81.8 114 72.6 97
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 18.3 19.1 40.4 33.5 -30.6 27
ROE (net income / shareholders' equity) 1.72% 5.07% 3.87% 6.53% 5.79% 5.45%
ROA (Net income/ Total Assets) 2.05% 3.77% 2.84% 4.96% 4.25% 4.05%
Assets 1 349.9 404.8 352.2 417.9 453 488.5
Book Value Per Share 2 1.310 1.370 1.370 1.460 1.520 1.580
Cash Flow per Share 2 0.1500 0.1700 0.1300 0.1100 0.1100 0.1700
Capex 1 12.3 6.17 5.16 8.45 23.7 13.7
Capex / Sales 3.77% 1.9% 2.32% 3.57% 10.23% 5.82%
Announcement Date 10/31/18 10/31/19 10/30/20 10/29/21 10/28/22 10/31/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. SUCCESS Stock
  4. Financials Success Transformer Corporation