[STEMLFE] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -89.43%
YoY- 22.14%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 20,238 14,489 9,122 4,296 17,937 13,122 8,361 79.79%
PBT 5,703 4,186 1,105 381 3,315 1,597 851 253.41%
Tax -198 -148 -99 -50 -183 -190 -138 27.07%
NP 5,505 4,038 1,006 331 3,132 1,407 713 288.22%
-
NP to SH 5,505 4,038 1,006 331 3,132 1,407 713 288.22%
-
Tax Rate 3.47% 3.54% 8.96% 13.12% 5.52% 11.90% 16.22% -
Total Cost 14,733 10,451 8,116 3,965 14,805 11,715 7,648 54.51%
-
Net Worth 35,245 32,963 31,334 31,444 31,319 29,795 28,188 15.98%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,678 1,648 1,649 - 3,296 1,655 1,658 0.79%
Div Payout % 30.49% 40.82% 163.93% - 105.26% 117.65% 232.56% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 35,245 32,963 31,334 31,444 31,319 29,795 28,188 15.98%
NOSH 167,835 164,816 164,918 165,499 164,842 165,529 165,813 0.80%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 27.20% 27.87% 11.03% 7.70% 17.46% 10.72% 8.53% -
ROE 15.62% 12.25% 3.21% 1.05% 10.00% 4.72% 2.53% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.06 8.79 5.53 2.60 10.88 7.93 5.04 78.42%
EPS 3.28 2.45 0.61 0.20 1.90 0.85 0.43 285.12%
DPS 1.00 1.00 1.00 0.00 2.00 1.00 1.00 0.00%
NAPS 0.21 0.20 0.19 0.19 0.19 0.18 0.17 15.05%
Adjusted Per Share Value based on latest NOSH - 165,499
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.18 5.85 3.69 1.74 7.25 5.30 3.38 79.77%
EPS 2.22 1.63 0.41 0.13 1.27 0.57 0.29 286.03%
DPS 0.68 0.67 0.67 0.00 1.33 0.67 0.67 0.98%
NAPS 0.1424 0.1332 0.1266 0.1271 0.1265 0.1204 0.1139 15.97%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.26 0.24 0.30 0.19 0.19 0.15 0.23 -
P/RPS 2.16 2.73 5.42 7.32 1.75 1.89 4.56 -39.09%
P/EPS 7.93 9.80 49.18 95.00 10.00 17.65 53.49 -71.82%
EY 12.62 10.21 2.03 1.05 10.00 5.67 1.87 255.05%
DY 3.85 4.17 3.33 0.00 10.53 6.67 4.35 -7.78%
P/NAPS 1.24 1.20 1.58 1.00 1.00 0.83 1.35 -5.48%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 19/11/12 14/08/12 24/05/12 28/02/12 24/11/11 25/08/11 -
Price 0.25 0.24 0.29 0.27 0.19 0.19 0.18 -
P/RPS 2.07 2.73 5.24 10.40 1.75 2.40 3.57 -30.35%
P/EPS 7.62 9.80 47.54 135.00 10.00 22.35 41.86 -67.71%
EY 13.12 10.21 2.10 0.74 10.00 4.47 2.39 209.58%
DY 4.00 4.17 3.45 0.00 10.53 5.26 5.56 -19.63%
P/NAPS 1.19 1.20 1.53 1.42 1.00 1.06 1.06 7.97%

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