[STEMLFE] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 31.56%
YoY- 877.08%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 18,244 17,184 17,937 17,496 16,722 15,364 16,516 6.86%
PBT 2,210 1,524 3,315 2,129 1,702 1,268 -63 -
Tax -198 -200 -183 -253 -276 -184 -114 44.53%
NP 2,012 1,324 3,132 1,876 1,426 1,084 -177 -
-
NP to SH 2,012 1,324 3,132 1,876 1,426 1,084 -377 -
-
Tax Rate 8.96% 13.12% 5.52% 11.88% 16.22% 14.51% - -
Total Cost 16,232 15,860 14,805 15,620 15,296 14,280 16,693 -1.85%
-
Net Worth 31,334 31,444 31,319 29,795 28,188 30,487 31,143 0.40%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 3,298 - 3,296 2,207 3,316 6,775 1,639 59.45%
Div Payout % 163.93% - 105.26% 117.65% 232.56% 625.00% 0.00% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 31,334 31,444 31,319 29,795 28,188 30,487 31,143 0.40%
NOSH 164,918 165,499 164,842 165,529 165,813 169,375 163,913 0.40%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 11.03% 7.70% 17.46% 10.72% 8.53% 7.06% -1.07% -
ROE 6.42% 4.21% 10.00% 6.30% 5.06% 3.56% -1.21% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 11.06 10.38 10.88 10.57 10.08 9.07 10.08 6.38%
EPS 1.22 0.80 1.90 1.13 0.86 0.64 -0.23 -
DPS 2.00 0.00 2.00 1.33 2.00 4.00 1.00 58.80%
NAPS 0.19 0.19 0.19 0.18 0.17 0.18 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 165,238
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.37 6.94 7.25 7.07 6.76 6.21 6.67 6.88%
EPS 0.81 0.53 1.27 0.76 0.58 0.44 -0.15 -
DPS 1.33 0.00 1.33 0.89 1.34 2.74 0.66 59.60%
NAPS 0.1266 0.1271 0.1265 0.1204 0.1139 0.1232 0.1258 0.42%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.30 0.19 0.19 0.15 0.23 0.23 0.25 -
P/RPS 2.71 1.83 1.75 1.42 2.28 2.54 2.48 6.09%
P/EPS 24.59 23.75 10.00 13.24 26.74 35.94 -108.70 -
EY 4.07 4.21 10.00 7.56 3.74 2.78 -0.92 -
DY 6.67 0.00 10.53 8.89 8.70 17.39 4.00 40.66%
P/NAPS 1.58 1.00 1.00 0.83 1.35 1.28 1.32 12.74%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 24/05/12 28/02/12 24/11/11 25/08/11 23/05/11 28/02/11 -
Price 0.29 0.27 0.19 0.19 0.18 0.24 0.22 -
P/RPS 2.62 2.60 1.75 1.80 1.78 2.65 2.18 13.05%
P/EPS 23.77 33.75 10.00 16.76 20.93 37.50 -95.65 -
EY 4.21 2.96 10.00 5.96 4.78 2.67 -1.05 -
DY 6.90 0.00 10.53 7.02 11.11 16.67 4.55 32.02%
P/NAPS 1.53 1.42 1.00 1.06 1.06 1.33 1.16 20.28%

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