[STEMLFE] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 66.95%
YoY- 930.77%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 19,318 18,244 17,184 17,937 17,496 16,722 15,364 16.44%
PBT 5,581 2,210 1,524 3,315 2,129 1,702 1,268 167.84%
Tax -197 -198 -200 -183 -253 -276 -184 4.64%
NP 5,384 2,012 1,324 3,132 1,876 1,426 1,084 190.25%
-
NP to SH 5,384 2,012 1,324 3,132 1,876 1,426 1,084 190.25%
-
Tax Rate 3.53% 8.96% 13.12% 5.52% 11.88% 16.22% 14.51% -
Total Cost 13,934 16,232 15,860 14,805 15,620 15,296 14,280 -1.61%
-
Net Worth 32,963 31,334 31,444 31,319 29,795 28,188 30,487 5.32%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 2,197 3,298 - 3,296 2,207 3,316 6,775 -52.70%
Div Payout % 40.82% 163.93% - 105.26% 117.65% 232.56% 625.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 32,963 31,334 31,444 31,319 29,795 28,188 30,487 5.32%
NOSH 164,816 164,918 165,499 164,842 165,529 165,813 169,375 -1.79%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 27.87% 11.03% 7.70% 17.46% 10.72% 8.53% 7.06% -
ROE 16.33% 6.42% 4.21% 10.00% 6.30% 5.06% 3.56% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.72 11.06 10.38 10.88 10.57 10.08 9.07 18.57%
EPS 3.27 1.22 0.80 1.90 1.13 0.86 0.64 195.77%
DPS 1.33 2.00 0.00 2.00 1.33 2.00 4.00 -51.90%
NAPS 0.20 0.19 0.19 0.19 0.18 0.17 0.18 7.25%
Adjusted Per Share Value based on latest NOSH - 164,190
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.81 7.37 6.94 7.25 7.07 6.76 6.21 16.46%
EPS 2.18 0.81 0.53 1.27 0.76 0.58 0.44 189.78%
DPS 0.89 1.33 0.00 1.33 0.89 1.34 2.74 -52.65%
NAPS 0.1332 0.1266 0.1271 0.1265 0.1204 0.1139 0.1232 5.32%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.24 0.30 0.19 0.19 0.15 0.23 0.23 -
P/RPS 2.05 2.71 1.83 1.75 1.42 2.28 2.54 -13.28%
P/EPS 7.35 24.59 23.75 10.00 13.24 26.74 35.94 -65.18%
EY 13.61 4.07 4.21 10.00 7.56 3.74 2.78 187.48%
DY 5.56 6.67 0.00 10.53 8.89 8.70 17.39 -53.14%
P/NAPS 1.20 1.58 1.00 1.00 0.83 1.35 1.28 -4.20%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 14/08/12 24/05/12 28/02/12 24/11/11 25/08/11 23/05/11 -
Price 0.24 0.29 0.27 0.19 0.19 0.18 0.24 -
P/RPS 2.05 2.62 2.60 1.75 1.80 1.78 2.65 -15.69%
P/EPS 7.35 23.77 33.75 10.00 16.76 20.93 37.50 -66.15%
EY 13.61 4.21 2.96 10.00 5.96 4.78 2.67 195.30%
DY 5.56 6.90 0.00 10.53 7.02 11.11 16.67 -51.80%
P/NAPS 1.20 1.53 1.42 1.00 1.06 1.06 1.33 -6.60%

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