[STEMLFE] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 51.96%
YoY- 41.09%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 17,512 20,238 19,318 18,244 17,184 17,937 17,496 0.06%
PBT 3,256 5,703 5,581 2,210 1,524 3,315 2,129 32.70%
Tax -228 -198 -197 -198 -200 -183 -253 -6.69%
NP 3,028 5,505 5,384 2,012 1,324 3,132 1,876 37.55%
-
NP to SH 3,028 5,505 5,384 2,012 1,324 3,132 1,876 37.55%
-
Tax Rate 7.00% 3.47% 3.53% 8.96% 13.12% 5.52% 11.88% -
Total Cost 14,484 14,733 13,934 16,232 15,860 14,805 15,620 -4.90%
-
Net Worth 34,187 35,245 32,963 31,334 31,444 31,319 29,795 9.59%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 1,678 2,197 3,298 - 3,296 2,207 -
Div Payout % - 30.49% 40.82% 163.93% - 105.26% 117.65% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 34,187 35,245 32,963 31,334 31,444 31,319 29,795 9.59%
NOSH 244,193 167,835 164,816 164,918 165,499 164,842 165,529 29.55%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 17.29% 27.20% 27.87% 11.03% 7.70% 17.46% 10.72% -
ROE 8.86% 15.62% 16.33% 6.42% 4.21% 10.00% 6.30% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.17 12.06 11.72 11.06 10.38 10.88 10.57 -22.77%
EPS 1.24 3.28 3.27 1.22 0.80 1.90 1.13 6.38%
DPS 0.00 1.00 1.33 2.00 0.00 2.00 1.33 -
NAPS 0.14 0.21 0.20 0.19 0.19 0.19 0.18 -15.41%
Adjusted Per Share Value based on latest NOSH - 164,634
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.08 8.18 7.81 7.37 6.94 7.25 7.07 0.09%
EPS 1.22 2.22 2.18 0.81 0.53 1.27 0.76 37.05%
DPS 0.00 0.68 0.89 1.33 0.00 1.33 0.89 -
NAPS 0.1381 0.1424 0.1332 0.1266 0.1271 0.1265 0.1204 9.56%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.245 0.26 0.24 0.30 0.19 0.19 0.15 -
P/RPS 3.42 2.16 2.05 2.71 1.83 1.75 1.42 79.58%
P/EPS 19.76 7.93 7.35 24.59 23.75 10.00 13.24 30.56%
EY 5.06 12.62 13.61 4.07 4.21 10.00 7.56 -23.46%
DY 0.00 3.85 5.56 6.67 0.00 10.53 8.89 -
P/NAPS 1.75 1.24 1.20 1.58 1.00 1.00 0.83 64.35%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 25/02/13 19/11/12 14/08/12 24/05/12 28/02/12 24/11/11 -
Price 0.29 0.25 0.24 0.29 0.27 0.19 0.19 -
P/RPS 4.04 2.07 2.05 2.62 2.60 1.75 1.80 71.34%
P/EPS 23.39 7.62 7.35 23.77 33.75 10.00 16.76 24.85%
EY 4.28 13.12 13.61 4.21 2.96 10.00 5.96 -19.79%
DY 0.00 4.00 5.56 6.90 0.00 10.53 7.02 -
P/NAPS 2.07 1.19 1.20 1.53 1.42 1.00 1.06 56.17%

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment