[STEMLFE] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 36.33%
YoY- 75.77%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 13,010 8,549 4,378 20,238 14,489 9,122 4,296 109.17%
PBT 2,339 1,665 814 5,703 4,186 1,105 381 234.90%
Tax -190 -119 -57 -198 -148 -99 -50 143.31%
NP 2,149 1,546 757 5,505 4,038 1,006 331 247.62%
-
NP to SH 2,149 1,546 757 5,505 4,038 1,006 331 247.62%
-
Tax Rate 8.12% 7.15% 7.00% 3.47% 3.54% 8.96% 13.12% -
Total Cost 10,861 7,003 3,621 14,733 10,451 8,116 3,965 95.65%
-
Net Worth 32,111 34,909 34,187 35,245 32,963 31,334 31,444 1.40%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,705 2,493 - 1,678 1,648 1,649 - -
Div Payout % 172.41% 161.29% - 30.49% 40.82% 163.93% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 32,111 34,909 34,187 35,245 32,963 31,334 31,444 1.40%
NOSH 247,011 249,354 244,193 167,835 164,816 164,918 165,499 30.56%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 16.52% 18.08% 17.29% 27.20% 27.87% 11.03% 7.70% -
ROE 6.69% 4.43% 2.21% 15.62% 12.25% 3.21% 1.05% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.27 3.43 1.79 12.06 8.79 5.53 2.60 60.09%
EPS 0.87 0.62 0.31 3.28 2.45 0.61 0.20 166.23%
DPS 1.50 1.00 0.00 1.00 1.00 1.00 0.00 -
NAPS 0.13 0.14 0.14 0.21 0.20 0.19 0.19 -22.33%
Adjusted Per Share Value based on latest NOSH - 168,620
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.26 3.45 1.77 8.18 5.85 3.69 1.74 108.92%
EPS 0.87 0.62 0.31 2.22 1.63 0.41 0.13 254.71%
DPS 1.50 1.01 0.00 0.68 0.67 0.67 0.00 -
NAPS 0.1297 0.141 0.1381 0.1424 0.1332 0.1266 0.1271 1.35%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.47 0.29 0.245 0.26 0.24 0.30 0.19 -
P/RPS 8.92 8.46 13.67 2.16 2.73 5.42 7.32 14.07%
P/EPS 54.02 46.77 79.03 7.93 9.80 49.18 95.00 -31.34%
EY 1.85 2.14 1.27 12.62 10.21 2.03 1.05 45.82%
DY 3.19 3.45 0.00 3.85 4.17 3.33 0.00 -
P/NAPS 3.62 2.07 1.75 1.24 1.20 1.58 1.00 135.57%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 26/08/13 20/05/13 25/02/13 19/11/12 14/08/12 24/05/12 -
Price 0.40 0.315 0.29 0.25 0.24 0.29 0.27 -
P/RPS 7.59 9.19 16.18 2.07 2.73 5.24 10.40 -18.92%
P/EPS 45.98 50.81 93.55 7.62 9.80 47.54 135.00 -51.19%
EY 2.18 1.97 1.07 13.12 10.21 2.10 0.74 105.36%
DY 3.75 3.17 0.00 4.00 4.17 3.45 0.00 -
P/NAPS 3.08 2.25 2.07 1.19 1.20 1.53 1.42 67.48%

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