Highlights

[STELLA] YoY 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 -     352.00%    YoY -     -27.56%
Quarter Report


View:


Show?  YoY % Horiz. %

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 25,860 - 15,860 36,084 28,096 24,431 25,575 0.21%
  YoY % 0.00% 0.00% -56.05% 28.43% 15.00% -4.47% -
  Horiz. % 101.11% 0.00% 62.01% 141.09% 109.86% 95.53% 100.00%
PBT 856 - 925 144 436 603 452 13.14%
  YoY % 0.00% 0.00% 542.36% -66.97% -27.69% 33.41% -
  Horiz. % 189.38% 0.00% 204.65% 31.86% 96.46% 133.41% 100.00%
Tax -124 - -123 -95 -22 -52 -248 -12.54%
  YoY % 0.00% 0.00% -29.47% -331.82% 57.69% 79.03% -
  Horiz. % 50.00% 0.00% 49.60% 38.31% 8.87% 20.97% 100.00%
NP 732 - 802 49 414 551 204 28.02%
  YoY % 0.00% 0.00% 1,536.73% -88.16% -24.86% 170.10% -
  Horiz. % 358.82% 0.00% 393.14% 24.02% 202.94% 270.10% 100.00%
NP to SH 681 - 929 226 312 551 204 26.24%
  YoY % 0.00% 0.00% 311.06% -27.56% -43.38% 170.10% -
  Horiz. % 333.82% 0.00% 455.39% 110.78% 152.94% 270.10% 100.00%
Tax Rate 14.49 % - % 13.30 % 65.97 % 5.05 % 8.62 % 54.87 % -22.70%
  YoY % 0.00% 0.00% -79.84% 1,206.34% -41.42% -84.29% -
  Horiz. % 26.41% 0.00% 24.24% 120.23% 9.20% 15.71% 100.00%
Total Cost 25,128 - 15,058 36,035 27,682 23,880 25,371 -0.19%
  YoY % 0.00% 0.00% -58.21% 30.17% 15.92% -5.88% -
  Horiz. % 99.04% 0.00% 59.35% 142.03% 109.11% 94.12% 100.00%
Net Worth 60,299 - 59,629 56,279 52,930 49,052 46,919 4.97%
  YoY % 0.00% 0.00% 5.95% 6.33% 7.90% 4.54% -
  Horiz. % 128.52% 0.00% 127.09% 119.95% 112.81% 104.54% 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 49,052 46,919 4.97%
  YoY % 0.00% 0.00% 5.95% 6.33% 7.90% 4.54% -
  Horiz. % 128.52% 0.00% 127.09% 119.95% 112.81% 104.54% 100.00%
NOSH 67,000 67,000 67,000 67,000 67,000 67,195 67,999 -0.29%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.29% -1.18% -
  Horiz. % 98.53% 98.53% 98.53% 98.53% 98.53% 98.82% 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 2.83 % - % 5.06 % 0.14 % 1.47 % 2.26 % 0.80 % 27.67%
  YoY % 0.00% 0.00% 3,514.29% -90.48% -34.96% 182.50% -
  Horiz. % 353.75% 0.00% 632.50% 17.50% 183.75% 282.50% 100.00%
ROE 1.13 % - % 1.56 % 0.40 % 0.59 % 1.12 % 0.43 % 20.54%
  YoY % 0.00% 0.00% 290.00% -32.20% -47.32% 160.47% -
  Horiz. % 262.79% 0.00% 362.79% 93.02% 137.21% 260.47% 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 38.60 - 23.67 53.86 41.93 36.36 37.61 0.50%
  YoY % 0.00% 0.00% -56.05% 28.45% 15.32% -3.32% -
  Horiz. % 102.63% 0.00% 62.94% 143.21% 111.49% 96.68% 100.00%
EPS 1.02 - 1.39 0.34 0.47 0.82 0.30 26.69%
  YoY % 0.00% 0.00% 308.82% -27.66% -42.68% 173.33% -
  Horiz. % 340.00% 0.00% 463.33% 113.33% 156.67% 273.33% 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 38.60 - 23.67 53.86 41.93 36.46 38.17 0.22%
  YoY % 0.00% 0.00% -56.05% 28.45% 15.00% -4.48% -
  Horiz. % 101.13% 0.00% 62.01% 141.11% 109.85% 95.52% 100.00%
EPS 1.02 - 1.39 0.34 0.47 0.82 0.30 26.69%
  YoY % 0.00% 0.00% 308.82% -27.66% -42.68% 173.33% -
  Horiz. % 340.00% 0.00% 463.33% 113.33% 156.67% 273.33% 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 0.7321 0.7003 4.97%
  YoY % 0.00% 0.00% 5.95% 6.33% 7.91% 4.54% -
  Horiz. % 128.52% 0.00% 127.09% 119.95% 112.81% 104.54% 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 0.62 0.00 1.56 1.04 0.95 0.80 0.80 -4.81%
  YoY % 0.00% 0.00% 50.00% 9.47% 18.75% 0.00% -
  Horiz. % 77.50% 0.00% 195.00% 130.00% 118.75% 100.00% 100.00%
P/EPS 23.61 0.00 26.68 166.02 85.90 35.37 100.00 -24.35%
  YoY % 0.00% 0.00% -83.93% 93.27% 142.86% -64.63% -
  Horiz. % 23.61% 0.00% 26.68% 166.02% 85.90% 35.37% 100.00%
EY 4.24 0.00 3.75 0.60 1.16 2.83 1.00 32.22%
  YoY % 0.00% 0.00% 525.00% -48.28% -59.01% 183.00% -
  Horiz. % 424.00% 0.00% 375.00% 60.00% 116.00% 283.00% 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 0.80 0.00 1.52 1.00 0.91 0.85 0.66 3.79%
  YoY % 0.00% 0.00% 52.00% 9.89% 7.06% 28.79% -
  Horiz. % 121.21% 0.00% 230.30% 151.52% 137.88% 128.79% 100.00%
P/EPS 30.50 0.00 25.96 160.09 81.60 37.80 83.33 -17.66%
  YoY % 0.00% 0.00% -83.78% 96.19% 115.87% -54.64% -
  Horiz. % 36.60% 0.00% 31.15% 192.12% 97.92% 45.36% 100.00%
EY 3.28 0.00 3.85 0.62 1.23 2.65 1.20 21.46%
  YoY % 0.00% 0.00% 520.97% -49.59% -53.58% 120.83% -
  Horiz. % 273.33% 0.00% 320.83% 51.67% 102.50% 220.83% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

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