Highlights

[STELLA] QoQ TTM Result on 2018-09-30 [#2]

Stock [STELLA]: STELLA HOLDINGS BERHAD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -9.34%    YoY -     -770.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 69,642 54,615 44,473 36,816 27,545 24,560 34,621 59.55%
  QoQ % 27.51% 22.80% 20.80% 33.66% 12.15% -29.06% -
  Horiz. % 201.16% 157.75% 128.46% 106.34% 79.56% 70.94% 100.00%
PBT -5,535 -4,331 -8,542 -9,799 -8,989 -10,402 -2,436 73.09%
  QoQ % -27.80% 49.30% 12.83% -9.01% 13.58% -327.01% -
  Horiz. % 227.22% 177.79% 350.66% 402.26% 369.01% 427.01% 100.00%
Tax -317 -325 59 100 114 125 -531 -29.17%
  QoQ % 2.46% -650.85% -41.00% -12.28% -8.80% 123.54% -
  Horiz. % 59.70% 61.21% -11.11% -18.83% -21.47% -23.54% 100.00%
NP -5,852 -4,656 -8,483 -9,699 -8,875 -10,277 -2,967 57.47%
  QoQ % -25.69% 45.11% 12.54% -9.28% 13.64% -246.38% -
  Horiz. % 197.24% 156.93% 285.91% 326.90% 299.12% 346.38% 100.00%
NP to SH -5,963 -5,013 -8,786 -10,031 -9,174 -10,108 -2,688 70.34%
  QoQ % -18.95% 42.94% 12.41% -9.34% 9.24% -276.04% -
  Horiz. % 221.84% 186.50% 326.86% 373.18% 341.29% 376.04% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 75,494 59,271 52,956 46,515 36,420 34,837 37,588 59.39%
  QoQ % 27.37% 11.92% 13.85% 27.72% 4.54% -7.32% -
  Horiz. % 200.85% 157.69% 140.89% 123.75% 96.89% 92.68% 100.00%
Net Worth 44,220 45,560 48,240 50,919 50,250 50,919 56,950 -15.56%
  QoQ % -2.94% -5.56% -5.26% 1.33% -1.32% -10.59% -
  Horiz. % 77.65% 80.00% 84.71% 89.41% 88.24% 89.41% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 44,220 45,560 48,240 50,919 50,250 50,919 56,950 -15.56%
  QoQ % -2.94% -5.56% -5.26% 1.33% -1.32% -10.59% -
  Horiz. % 77.65% 80.00% 84.71% 89.41% 88.24% 89.41% 100.00%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -8.40 % -8.53 % -19.07 % -26.34 % -32.22 % -41.84 % -8.57 % -1.33%
  QoQ % 1.52% 55.27% 27.60% 18.25% 22.99% -388.21% -
  Horiz. % 98.02% 99.53% 222.52% 307.35% 375.96% 488.21% 100.00%
ROE -13.48 % -11.00 % -18.21 % -19.70 % -18.26 % -19.85 % -4.72 % 101.68%
  QoQ % -22.55% 39.59% 7.56% -7.89% 8.01% -320.55% -
  Horiz. % 285.59% 233.05% 385.81% 417.37% 386.86% 420.55% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 103.94 81.51 66.38 54.95 41.11 36.66 51.67 59.56%
  QoQ % 27.52% 22.79% 20.80% 33.67% 12.14% -29.05% -
  Horiz. % 201.16% 157.75% 128.47% 106.35% 79.56% 70.95% 100.00%
EPS -8.90 -7.48 -13.11 -14.97 -13.69 -15.09 -4.01 70.40%
  QoQ % -18.98% 42.94% 12.42% -9.35% 9.28% -276.31% -
  Horiz. % 221.95% 186.53% 326.93% 373.32% 341.40% 376.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6600 0.6800 0.7200 0.7600 0.7500 0.7600 0.8500 -15.56%
  QoQ % -2.94% -5.56% -5.26% 1.33% -1.32% -10.59% -
  Horiz. % 77.65% 80.00% 84.71% 89.41% 88.24% 89.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 103.94 81.51 66.38 54.95 41.11 36.66 51.67 59.56%
  QoQ % 27.52% 22.79% 20.80% 33.67% 12.14% -29.05% -
  Horiz. % 201.16% 157.75% 128.47% 106.35% 79.56% 70.95% 100.00%
EPS -8.90 -7.48 -13.11 -14.97 -13.69 -15.09 -4.01 70.40%
  QoQ % -18.98% 42.94% 12.42% -9.35% 9.28% -276.31% -
  Horiz. % 221.95% 186.53% 326.93% 373.32% 341.40% 376.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6600 0.6800 0.7200 0.7600 0.7500 0.7600 0.8500 -15.56%
  QoQ % -2.94% -5.56% -5.26% 1.33% -1.32% -10.59% -
  Horiz. % 77.65% 80.00% 84.71% 89.41% 88.24% 89.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.1400 1.5300 0.8850 0.3400 0.2650 0.2850 0.3400 -
P/RPS 1.10 1.88 1.33 0.62 0.64 0.78 0.66 40.70%
  QoQ % -41.49% 41.35% 114.52% -3.12% -17.95% 18.18% -
  Horiz. % 166.67% 284.85% 201.52% 93.94% 96.97% 118.18% 100.00%
P/EPS -12.81 -20.45 -6.75 -2.27 -1.94 -1.89 -8.47 31.86%
  QoQ % 37.36% -202.96% -197.36% -17.01% -2.65% 77.69% -
  Horiz. % 151.24% 241.44% 79.69% 26.80% 22.90% 22.31% 100.00%
EY -7.81 -4.89 -14.82 -44.03 -51.67 -52.94 -11.80 -24.11%
  QoQ % -59.71% 67.00% 66.34% 14.79% 2.40% -348.64% -
  Horiz. % 66.19% 41.44% 125.59% 373.14% 437.88% 448.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.73 2.25 1.23 0.45 0.35 0.38 0.40 166.17%
  QoQ % -23.11% 82.93% 173.33% 28.57% -7.89% -5.00% -
  Horiz. % 432.50% 562.50% 307.50% 112.50% 87.50% 95.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 28/05/19 26/02/19 29/11/18 28/08/18 22/05/18 27/02/18 -
Price 0.9300 1.0300 1.0800 0.8750 0.2850 0.2700 0.3300 -
P/RPS 0.89 1.26 1.63 1.59 0.69 0.74 0.64 24.66%
  QoQ % -29.37% -22.70% 2.52% 130.43% -6.76% 15.63% -
  Horiz. % 139.06% 196.88% 254.69% 248.44% 107.81% 115.62% 100.00%
P/EPS -10.45 -13.77 -8.24 -5.84 -2.08 -1.79 -8.23 17.31%
  QoQ % 24.11% -67.11% -41.10% -180.77% -16.20% 78.25% -
  Horiz. % 126.97% 167.31% 100.12% 70.96% 25.27% 21.75% 100.00%
EY -9.57 -7.26 -12.14 -17.11 -48.04 -55.88 -12.16 -14.80%
  QoQ % -31.82% 40.20% 29.05% 64.38% 14.03% -359.54% -
  Horiz. % 78.70% 59.70% 99.84% 140.71% 395.07% 459.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.41 1.51 1.50 1.15 0.38 0.36 0.39 136.12%
  QoQ % -6.62% 0.67% 30.43% 202.63% 5.56% -7.69% -
  Horiz. % 361.54% 387.18% 384.62% 294.87% 97.44% 92.31% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers