[STEMLFE] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 103.93%
YoY- 52.71%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 4,378 5,749 5,367 4,826 4,296 5,053 4,761 -5.43%
PBT 814 1,517 3,081 724 381 1,718 746 5.98%
Tax -57 -50 -49 -49 -50 6 -52 6.30%
NP 757 1,467 3,032 675 331 1,724 694 5.95%
-
NP to SH 757 1,467 3,032 675 331 1,724 694 5.95%
-
Tax Rate 7.00% 3.30% 1.59% 6.77% 13.12% -0.35% 6.97% -
Total Cost 3,621 4,282 2,335 4,151 3,965 3,329 4,067 -7.44%
-
Net Worth 34,187 35,410 32,956 31,280 31,444 31,196 29,742 9.72%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 1,646 - - 1,652 -
Div Payout % - - - 243.90% - - 238.10% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 34,187 35,410 32,956 31,280 31,444 31,196 29,742 9.72%
NOSH 244,193 168,620 164,782 164,634 165,499 164,190 165,238 29.71%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 17.29% 25.52% 56.49% 13.99% 7.70% 34.12% 14.58% -
ROE 2.21% 4.14% 9.20% 2.16% 1.05% 5.53% 2.33% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.79 3.41 3.26 2.93 2.60 3.08 2.88 -27.14%
EPS 0.31 0.87 1.84 0.41 0.20 1.05 0.42 -18.31%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 1.00 -
NAPS 0.14 0.21 0.20 0.19 0.19 0.19 0.18 -15.41%
Adjusted Per Share Value based on latest NOSH - 164,634
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.77 2.32 2.17 1.95 1.74 2.04 1.92 -5.27%
EPS 0.31 0.59 1.23 0.27 0.13 0.70 0.28 7.01%
DPS 0.00 0.00 0.00 0.67 0.00 0.00 0.67 -
NAPS 0.1381 0.1431 0.1332 0.1264 0.1271 0.126 0.1202 9.68%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.245 0.26 0.24 0.30 0.19 0.19 0.15 -
P/RPS 13.67 7.63 7.37 10.23 7.32 6.17 5.21 90.12%
P/EPS 79.03 29.89 13.04 73.17 95.00 18.10 35.71 69.74%
EY 1.27 3.35 7.67 1.37 1.05 5.53 2.80 -40.93%
DY 0.00 0.00 0.00 3.33 0.00 0.00 6.67 -
P/NAPS 1.75 1.24 1.20 1.58 1.00 1.00 0.83 64.35%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 25/02/13 19/11/12 14/08/12 24/05/12 28/02/12 24/11/11 -
Price 0.29 0.25 0.24 0.29 0.27 0.19 0.19 -
P/RPS 16.18 7.33 7.37 9.89 10.40 6.17 6.59 81.89%
P/EPS 93.55 28.74 13.04 70.73 135.00 18.10 45.24 62.23%
EY 1.07 3.48 7.67 1.41 0.74 5.53 2.21 -38.31%
DY 0.00 0.00 0.00 3.45 0.00 0.00 5.26 -
P/NAPS 2.07 1.19 1.20 1.53 1.42 1.00 1.06 56.17%

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