Highlights

[STELLA] YoY Annualized Quarter Result on 2014-07-31 [#2]

Stock [STELLA]: STELLA HOLDINGS BERHAD
Announcement Date 25-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2015
Quarter 31-Jul-2014  [#2]
Profit Trend QoQ -     176.00%    YoY -     -69.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 106,258 - 86,212 107,008 93,242 189,586 69,236 8.63%
  YoY % 0.00% 0.00% -19.43% 14.76% -50.82% 173.83% -
  Horiz. % 153.47% 0.00% 124.52% 154.56% 134.67% 273.83% 100.00%
PBT 2,176 - 5,530 1,108 1,800 2,036 1,366 9.42%
  YoY % 0.00% 0.00% 399.10% -38.44% -11.59% 49.05% -
  Horiz. % 159.30% 0.00% 404.83% 81.11% 131.77% 149.05% 100.00%
Tax -476 - -516 -440 -92 -726 -472 0.16%
  YoY % 0.00% 0.00% -17.27% -378.26% 87.33% -53.81% -
  Horiz. % 100.85% 0.00% 109.32% 93.22% 19.49% 153.81% 100.00%
NP 1,700 - 5,014 668 1,708 1,310 894 13.23%
  YoY % 0.00% 0.00% 650.60% -60.89% 30.38% 46.53% -
  Horiz. % 190.16% 0.00% 560.85% 74.72% 191.05% 146.53% 100.00%
NP to SH 1,640 - 3,898 552 1,828 1,310 894 12.45%
  YoY % 0.00% 0.00% 606.16% -69.80% 39.54% 46.53% -
  Horiz. % 183.45% 0.00% 436.02% 61.74% 204.47% 146.53% 100.00%
Tax Rate 21.88 % - % 9.33 % 39.71 % 5.11 % 35.66 % 34.55 % -8.45%
  YoY % 0.00% 0.00% -76.50% 677.10% -85.67% 3.21% -
  Horiz. % 63.33% 0.00% 27.00% 114.93% 14.79% 103.21% 100.00%
Total Cost 104,558 - 81,198 106,340 91,534 188,276 68,342 8.57%
  YoY % 0.00% 0.00% -23.64% 16.18% -51.38% 175.49% -
  Horiz. % 152.99% 0.00% 118.81% 155.60% 133.94% 275.49% 100.00%
Net Worth 60,299 - 59,629 56,279 52,930 48,790 46,034 5.36%
  YoY % 0.00% 0.00% 5.95% 6.33% 8.48% 5.99% -
  Horiz. % 130.99% 0.00% 129.53% 122.26% 114.98% 105.99% 100.00%
Dividend
30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 60,299 - 59,629 56,279 52,930 48,790 46,034 5.36%
  YoY % 0.00% 0.00% 5.95% 6.33% 8.48% 5.99% -
  Horiz. % 130.99% 0.00% 129.53% 122.26% 114.98% 105.99% 100.00%
NOSH 67,000 67,000 67,000 67,000 67,000 66,836 66,716 0.08%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.24% 0.18% -
  Horiz. % 100.43% 100.43% 100.43% 100.43% 100.43% 100.18% 100.00%
Ratio Analysis
30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 1.60 % - % 5.82 % 0.62 % 1.83 % 0.69 % 1.29 % 4.25%
  YoY % 0.00% 0.00% 838.71% -66.12% 165.22% -46.51% -
  Horiz. % 124.03% 0.00% 451.16% 48.06% 141.86% 53.49% 100.00%
ROE 2.72 % - % 6.54 % 0.98 % 3.45 % 2.68 % 1.94 % 6.75%
  YoY % 0.00% 0.00% 567.35% -71.59% 28.73% 38.14% -
  Horiz. % 140.21% 0.00% 337.11% 50.52% 177.84% 138.14% 100.00%
Per Share
30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 158.59 - 128.67 159.71 139.17 283.66 103.78 8.54%
  YoY % 0.00% 0.00% -19.44% 14.76% -50.94% 173.33% -
  Horiz. % 152.81% 0.00% 123.98% 153.89% 134.10% 273.33% 100.00%
EPS 2.44 - 5.82 0.82 2.72 1.96 1.34 12.28%
  YoY % 0.00% 0.00% 609.76% -69.85% 38.78% 46.27% -
  Horiz. % 182.09% 0.00% 434.33% 61.19% 202.99% 146.27% 100.00%
DPS 0.00 - 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9000 - 0.8900 0.8400 0.7900 0.7300 0.6900 5.27%
  YoY % 0.00% 0.00% 5.95% 6.33% 8.22% 5.80% -
  Horiz. % 130.43% 0.00% 128.99% 121.74% 114.49% 105.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,000
30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 158.59 - 128.67 159.71 139.17 282.96 103.34 8.63%
  YoY % 0.00% 0.00% -19.44% 14.76% -50.82% 173.81% -
  Horiz. % 153.46% 0.00% 124.51% 154.55% 134.67% 273.81% 100.00%
EPS 2.44 - 5.82 0.82 2.72 1.96 1.33 12.45%
  YoY % 0.00% 0.00% 609.76% -69.85% 38.78% 47.37% -
  Horiz. % 183.46% 0.00% 437.59% 61.65% 204.51% 147.37% 100.00%
DPS 0.00 - 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9000 - 0.8900 0.8400 0.7900 0.7282 0.6871 5.36%
  YoY % 0.00% 0.00% 5.95% 6.33% 8.49% 5.98% -
  Horiz. % 130.99% 0.00% 129.53% 122.25% 114.98% 105.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 0.2400 0.3550 0.3700 0.5600 0.4000 0.2900 0.3000 -
P/RPS 0.15 0.00 0.29 0.35 0.29 0.10 0.29 -11.97%
  YoY % 0.00% 0.00% -17.14% 20.69% 190.00% -65.52% -
  Horiz. % 51.72% 0.00% 100.00% 120.69% 100.00% 34.48% 100.00%
P/EPS 9.80 0.00 6.36 67.97 14.66 14.80 22.39 -14.76%
  YoY % 0.00% 0.00% -90.64% 363.64% -0.95% -33.90% -
  Horiz. % 43.77% 0.00% 28.41% 303.57% 65.48% 66.10% 100.00%
EY 10.20 0.00 15.72 1.47 6.82 6.76 4.47 17.29%
  YoY % 0.00% 0.00% 969.39% -78.45% 0.89% 51.23% -
  Horiz. % 228.19% 0.00% 351.68% 32.89% 152.57% 151.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.27 0.00 0.42 0.67 0.51 0.40 0.43 -8.60%
  YoY % 0.00% 0.00% -37.31% 31.37% 27.50% -6.98% -
  Horiz. % 62.79% 0.00% 97.67% 155.81% 118.60% 93.02% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 22/11/16 - 15/09/15 25/09/14 19/09/13 20/09/12 21/09/11 -
Price 0.3100 0.0000 0.3600 0.5400 0.3800 0.3100 0.2500 -
P/RPS 0.20 0.00 0.28 0.34 0.27 0.11 0.24 -3.46%
  YoY % 0.00% 0.00% -17.65% 25.93% 145.45% -54.17% -
  Horiz. % 83.33% 0.00% 116.67% 141.67% 112.50% 45.83% 100.00%
P/EPS 12.66 0.00 6.19 65.54 13.93 15.82 18.66 -7.23%
  YoY % 0.00% 0.00% -90.56% 370.50% -11.95% -15.22% -
  Horiz. % 67.85% 0.00% 33.17% 351.23% 74.65% 84.78% 100.00%
EY 7.90 0.00 16.16 1.53 7.18 6.32 5.36 7.79%
  YoY % 0.00% 0.00% 956.21% -78.69% 13.61% 17.91% -
  Horiz. % 147.39% 0.00% 301.49% 28.54% 133.96% 117.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.34 0.00 0.40 0.64 0.48 0.42 0.36 -1.10%
  YoY % 0.00% 0.00% -37.50% 33.33% 14.29% 16.67% -
  Horiz. % 94.44% 0.00% 111.11% 177.78% 133.33% 116.67% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

237  841  406  512 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.24-0.015 
 SAPNRG 0.115-0.015 
 BORNOIL 0.07+0.005 
 AT 0.09-0.015 
 PWORTH 0.040.00 
 PHB 0.035-0.005 
 LAMBO 0.0550.00 
 TRIVE 0.020.00 
 PHB-WB 0.02-0.005 
 NEXGRAM 0.0650.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers