[STEMLFE] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 167.59%
YoY- 186.99%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 17,098 17,512 20,238 19,318 18,244 17,184 17,937 -3.14%
PBT 3,330 3,256 5,703 5,581 2,210 1,524 3,315 0.30%
Tax -238 -228 -198 -197 -198 -200 -183 19.16%
NP 3,092 3,028 5,505 5,384 2,012 1,324 3,132 -0.85%
-
NP to SH 3,092 3,028 5,505 5,384 2,012 1,324 3,132 -0.85%
-
Tax Rate 7.15% 7.00% 3.47% 3.53% 8.96% 13.12% 5.52% -
Total Cost 14,006 14,484 14,733 13,934 16,232 15,860 14,805 -3.63%
-
Net Worth 34,909 34,187 35,245 32,963 31,334 31,444 31,319 7.50%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 4,987 - 1,678 2,197 3,298 - 3,296 31.82%
Div Payout % 161.29% - 30.49% 40.82% 163.93% - 105.26% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 34,909 34,187 35,245 32,963 31,334 31,444 31,319 7.50%
NOSH 249,354 244,193 167,835 164,816 164,918 165,499 164,842 31.80%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 18.08% 17.29% 27.20% 27.87% 11.03% 7.70% 17.46% -
ROE 8.86% 8.86% 15.62% 16.33% 6.42% 4.21% 10.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.86 7.17 12.06 11.72 11.06 10.38 10.88 -26.49%
EPS 1.24 1.24 3.28 3.27 1.22 0.80 1.90 -24.78%
DPS 2.00 0.00 1.00 1.33 2.00 0.00 2.00 0.00%
NAPS 0.14 0.14 0.21 0.20 0.19 0.19 0.19 -18.43%
Adjusted Per Share Value based on latest NOSH - 164,782
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.91 7.08 8.18 7.81 7.37 6.94 7.25 -3.15%
EPS 1.25 1.22 2.22 2.18 0.81 0.53 1.27 -1.05%
DPS 2.01 0.00 0.68 0.89 1.33 0.00 1.33 31.72%
NAPS 0.141 0.1381 0.1424 0.1332 0.1266 0.1271 0.1265 7.50%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.29 0.245 0.26 0.24 0.30 0.19 0.19 -
P/RPS 4.23 3.42 2.16 2.05 2.71 1.83 1.75 80.20%
P/EPS 23.39 19.76 7.93 7.35 24.59 23.75 10.00 76.29%
EY 4.28 5.06 12.62 13.61 4.07 4.21 10.00 -43.23%
DY 6.90 0.00 3.85 5.56 6.67 0.00 10.53 -24.57%
P/NAPS 2.07 1.75 1.24 1.20 1.58 1.00 1.00 62.49%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 20/05/13 25/02/13 19/11/12 14/08/12 24/05/12 28/02/12 -
Price 0.315 0.29 0.25 0.24 0.29 0.27 0.19 -
P/RPS 4.59 4.04 2.07 2.05 2.62 2.60 1.75 90.29%
P/EPS 25.40 23.39 7.62 7.35 23.77 33.75 10.00 86.26%
EY 3.94 4.28 13.12 13.61 4.21 2.96 10.00 -46.28%
DY 6.35 0.00 4.00 5.56 6.90 0.00 10.53 -28.64%
P/NAPS 2.25 2.07 1.19 1.20 1.53 1.42 1.00 71.79%

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