Highlights

[STELLA] YoY TTM Result on 2017-09-30 [#2]

Stock [STELLA]: STELLA HOLDINGS BERHAD
Announcement Date 21-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     -862.91%    YoY -     -178.90%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/07/15 31/07/14 CAGR
Revenue 78,339 36,816 45,781 73,957 43,106 43,106 128,937 -9.19%
  YoY % 112.79% -19.58% -38.10% 71.57% 0.00% -66.57% -
  Horiz. % 60.76% 28.55% 35.51% 57.36% 33.43% 33.43% 100.00%
PBT -4,308 -9,799 -700 2,239 2,765 2,765 5,313 -
  YoY % 56.04% -1,299.86% -131.26% -19.02% 0.00% -47.96% -
  Horiz. % -81.08% -184.43% -13.18% 42.14% 52.04% 52.04% 100.00%
Tax -494 100 -714 -692 -258 -258 -1,935 -23.21%
  YoY % -594.00% 114.01% -3.18% -168.22% 0.00% 86.67% -
  Horiz. % 25.53% -5.17% 36.90% 35.76% 13.33% 13.33% 100.00%
NP -4,802 -9,699 -1,414 1,547 2,507 2,507 3,378 -
  YoY % 50.49% -585.93% -191.40% -38.29% 0.00% -25.78% -
  Horiz. % -142.16% -287.12% -41.86% 45.80% 74.22% 74.22% 100.00%
NP to SH -5,359 -10,031 -1,152 1,460 1,949 1,949 3,154 -
  YoY % 46.58% -770.75% -178.90% -25.09% 0.00% -38.21% -
  Horiz. % -169.91% -318.04% -36.53% 46.29% 61.79% 61.79% 100.00%
Tax Rate - % - % - % 30.91 % 9.33 % 9.33 % 36.42 % -
  YoY % 0.00% 0.00% 0.00% 231.30% 0.00% -74.38% -
  Horiz. % 0.00% 0.00% 0.00% 84.87% 25.62% 25.62% 100.00%
Total Cost 83,141 46,515 47,195 72,410 40,599 40,599 125,559 -7.66%
  YoY % 78.74% -1.44% -34.82% 78.35% 0.00% -67.67% -
  Horiz. % 66.22% 37.05% 37.59% 57.67% 32.33% 32.33% 100.00%
Net Worth 43,549 50,919 58,959 60,299 - 59,629 56,279 -4.84%
  YoY % -14.47% -13.64% -2.22% 0.00% 0.00% 5.95% -
  Horiz. % 77.38% 90.48% 104.76% 107.14% 0.00% 105.95% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/07/15 31/07/14 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/07/15 31/07/14 CAGR
Net Worth 43,549 50,919 58,959 60,299 - 59,629 56,279 -4.84%
  YoY % -14.47% -13.64% -2.22% 0.00% 0.00% 5.95% -
  Horiz. % 77.38% 90.48% 104.76% 107.14% 0.00% 105.95% 100.00%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 -
  YoY % 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/07/15 31/07/14 CAGR
NP Margin -6.13 % -26.34 % -3.09 % 2.09 % 5.82 % 5.82 % 2.62 % -
  YoY % 76.73% -752.43% -247.85% -64.09% 0.00% 122.14% -
  Horiz. % -233.97% -1,005.34% -117.94% 79.77% 222.14% 222.14% 100.00%
ROE -12.31 % -19.70 % -1.95 % 2.42 % - % 3.27 % 5.60 % -
  YoY % 37.51% -910.26% -180.58% 0.00% 0.00% -41.61% -
  Horiz. % -219.82% -351.79% -34.82% 43.21% 0.00% 58.39% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/07/15 31/07/14 CAGR
RPS 116.92 54.95 68.33 110.38 64.34 64.34 192.44 -9.19%
  YoY % 112.78% -19.58% -38.10% 71.56% 0.00% -66.57% -
  Horiz. % 60.76% 28.55% 35.51% 57.36% 33.43% 33.43% 100.00%
EPS -8.00 -14.97 -1.72 2.18 2.91 2.91 4.71 -
  YoY % 46.56% -770.35% -178.90% -25.09% 0.00% -38.22% -
  Horiz. % -169.85% -317.83% -36.52% 46.28% 61.78% 61.78% 100.00%
DPS 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. % - - - - - - -
NAPS 0.6500 0.7600 0.8800 0.9000 - 0.8900 0.8400 -4.84%
  YoY % -14.47% -13.64% -2.22% 0.00% 0.00% 5.95% -
  Horiz. % 77.38% 90.48% 104.76% 107.14% 0.00% 105.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/07/15 31/07/14 CAGR
RPS 116.92 54.95 68.33 110.38 64.34 64.34 192.44 -9.19%
  YoY % 112.78% -19.58% -38.10% 71.56% 0.00% -66.57% -
  Horiz. % 60.76% 28.55% 35.51% 57.36% 33.43% 33.43% 100.00%
EPS -8.00 -14.97 -1.72 2.18 2.91 2.91 4.71 -
  YoY % 46.56% -770.35% -178.90% -25.09% 0.00% -38.22% -
  Horiz. % -169.85% -317.83% -36.52% 46.28% 61.78% 61.78% 100.00%
DPS 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. % - - - - - - -
NAPS 0.6500 0.7600 0.8800 0.9000 - 0.8900 0.8400 -4.84%
  YoY % -14.47% -13.64% -2.22% 0.00% 0.00% 5.95% -
  Horiz. % 77.38% 90.48% 104.76% 107.14% 0.00% 105.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/07/15 31/07/14 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 31/07/15 31/07/14 -
Price 0.9400 0.3400 0.3550 0.2400 0.3550 0.3700 0.5600 -
P/RPS 0.80 0.62 0.52 0.22 0.55 0.58 0.29 21.69%
  YoY % 29.03% 19.23% 136.36% -60.00% -5.17% 100.00% -
  Horiz. % 275.86% 213.79% 179.31% 75.86% 189.66% 200.00% 100.00%
P/EPS -11.75 -2.27 -20.65 11.01 12.20 12.72 11.90 -
  YoY % -417.62% 89.01% -287.56% -9.75% -4.09% 6.89% -
  Horiz. % -98.74% -19.08% -173.53% 92.52% 102.52% 106.89% 100.00%
EY -8.51 -44.03 -4.84 9.08 8.19 7.86 8.41 -
  YoY % 80.67% -809.71% -153.30% 10.87% 4.20% -6.54% -
  Horiz. % -101.19% -523.54% -57.55% 107.97% 97.38% 93.46% 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 1.45 0.45 0.40 0.27 0.00 0.42 0.67 16.11%
  YoY % 222.22% 12.50% 48.15% 0.00% 0.00% -37.31% -
  Horiz. % 216.42% 67.16% 59.70% 40.30% 0.00% 62.69% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/07/15 31/07/14 CAGR
Date 19/11/19 29/11/18 21/11/17 22/11/16 - - 25/09/14 -
Price 0.9550 0.8750 0.3750 0.3100 0.0000 0.0000 0.5400 -
P/RPS 0.82 1.59 0.55 0.28 0.00 0.00 0.28 23.10%
  YoY % -48.43% 189.09% 96.43% 0.00% 0.00% 0.00% -
  Horiz. % 292.86% 567.86% 196.43% 100.00% 0.00% 0.00% 100.00%
P/EPS -11.94 -5.84 -21.81 14.23 0.00 0.00 11.47 -
  YoY % -104.45% 73.22% -253.27% 0.00% 0.00% 0.00% -
  Horiz. % -104.10% -50.92% -190.15% 124.06% 0.00% 0.00% 100.00%
EY -8.38 -17.11 -4.59 7.03 0.00 0.00 8.72 -
  YoY % 51.02% -272.77% -165.29% 0.00% 0.00% 0.00% -
  Horiz. % -96.10% -196.22% -52.64% 80.62% 0.00% 0.00% 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 1.47 1.15 0.43 0.34 0.00 0.00 0.64 17.45%
  YoY % 27.83% 167.44% 26.47% 0.00% 0.00% 0.00% -
  Horiz. % 229.69% 179.69% 67.19% 53.12% 0.00% 0.00% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers