[STEMLFE] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -45.0%
YoY- 128.7%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 17,438 17,346 17,098 17,512 20,238 19,318 18,244 -2.95%
PBT 3,495 3,118 3,330 3,256 5,703 5,581 2,210 35.62%
Tax -288 -253 -238 -228 -198 -197 -198 28.28%
NP 3,207 2,865 3,092 3,028 5,505 5,384 2,012 36.33%
-
NP to SH 3,207 2,865 3,092 3,028 5,505 5,384 2,012 36.33%
-
Tax Rate 8.24% 8.11% 7.15% 7.00% 3.47% 3.53% 8.96% -
Total Cost 14,231 14,481 14,006 14,484 14,733 13,934 16,232 -8.37%
-
Net Worth 34,673 32,111 34,909 34,187 35,245 32,963 31,334 6.96%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,715 4,940 4,987 - 1,678 2,197 3,298 8.23%
Div Payout % 115.84% 172.41% 161.29% - 30.49% 40.82% 163.93% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 34,673 32,111 34,909 34,187 35,245 32,963 31,334 6.96%
NOSH 247,669 247,011 249,354 244,193 167,835 164,816 164,918 31.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 18.39% 16.52% 18.08% 17.29% 27.20% 27.87% 11.03% -
ROE 9.25% 8.92% 8.86% 8.86% 15.62% 16.33% 6.42% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.04 7.02 6.86 7.17 12.06 11.72 11.06 -25.94%
EPS 1.30 1.16 1.24 1.24 3.28 3.27 1.22 4.31%
DPS 1.50 2.00 2.00 0.00 1.00 1.33 2.00 -17.40%
NAPS 0.14 0.13 0.14 0.14 0.21 0.20 0.19 -18.37%
Adjusted Per Share Value based on latest NOSH - 244,193
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.05 7.01 6.91 7.08 8.18 7.81 7.37 -2.90%
EPS 1.30 1.16 1.25 1.22 2.22 2.18 0.81 36.96%
DPS 1.50 2.00 2.01 0.00 0.68 0.89 1.33 8.32%
NAPS 0.1401 0.1297 0.141 0.1381 0.1424 0.1332 0.1266 6.96%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.445 0.47 0.29 0.245 0.26 0.24 0.30 -
P/RPS 6.32 6.69 4.23 3.42 2.16 2.05 2.71 75.58%
P/EPS 34.37 40.52 23.39 19.76 7.93 7.35 24.59 24.93%
EY 2.91 2.47 4.28 5.06 12.62 13.61 4.07 -19.99%
DY 3.37 4.26 6.90 0.00 3.85 5.56 6.67 -36.48%
P/NAPS 3.18 3.62 2.07 1.75 1.24 1.20 1.58 59.20%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 11/02/14 28/11/13 26/08/13 20/05/13 25/02/13 19/11/12 14/08/12 -
Price 0.475 0.40 0.315 0.29 0.25 0.24 0.29 -
P/RPS 6.75 5.70 4.59 4.04 2.07 2.05 2.62 87.60%
P/EPS 36.68 34.48 25.40 23.39 7.62 7.35 23.77 33.43%
EY 2.73 2.90 3.94 4.28 13.12 13.61 4.21 -25.02%
DY 3.16 5.00 6.35 0.00 4.00 5.56 6.90 -40.50%
P/NAPS 3.39 3.08 2.25 2.07 1.19 1.20 1.53 69.71%

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