[STEMLFE] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 57.01%
YoY- 59.91%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 4,826 4,296 5,053 4,761 4,520 3,841 4,562 3.82%
PBT 724 381 1,718 746 534 317 -121 -
Tax -49 -50 6 -52 -92 -46 -56 -8.52%
NP 675 331 1,724 694 442 271 -177 -
-
NP to SH 675 331 1,724 694 442 271 -521 -
-
Tax Rate 6.77% 13.12% -0.35% 6.97% 17.23% 14.51% - -
Total Cost 4,151 3,965 3,329 4,067 4,078 3,570 4,739 -8.46%
-
Net Worth 31,280 31,444 31,196 29,742 27,829 30,487 30,934 0.74%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 1,646 - - 1,652 1,637 1,693 - -
Div Payout % 243.90% - - 238.10% 370.37% 625.00% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 31,280 31,444 31,196 29,742 27,829 30,487 30,934 0.74%
NOSH 164,634 165,499 164,190 165,238 163,703 169,375 162,812 0.74%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 13.99% 7.70% 34.12% 14.58% 9.78% 7.06% -3.88% -
ROE 2.16% 1.05% 5.53% 2.33% 1.59% 0.89% -1.68% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.93 2.60 3.08 2.88 2.76 2.27 2.80 3.07%
EPS 0.41 0.20 1.05 0.42 0.27 0.16 -0.32 -
DPS 1.00 0.00 0.00 1.00 1.00 1.00 0.00 -
NAPS 0.19 0.19 0.19 0.18 0.17 0.18 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 165,238
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.95 1.74 2.04 1.92 1.83 1.55 1.84 3.95%
EPS 0.27 0.13 0.70 0.28 0.18 0.11 -0.21 -
DPS 0.67 0.00 0.00 0.67 0.66 0.68 0.00 -
NAPS 0.1264 0.1271 0.126 0.1202 0.1124 0.1232 0.125 0.74%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.30 0.19 0.19 0.15 0.23 0.23 0.25 -
P/RPS 10.23 7.32 6.17 5.21 8.33 10.14 8.92 9.57%
P/EPS 73.17 95.00 18.10 35.71 85.19 143.75 -78.13 -
EY 1.37 1.05 5.53 2.80 1.17 0.70 -1.28 -
DY 3.33 0.00 0.00 6.67 4.35 4.35 0.00 -
P/NAPS 1.58 1.00 1.00 0.83 1.35 1.28 1.32 12.74%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 24/05/12 28/02/12 24/11/11 25/08/11 23/05/11 28/02/11 -
Price 0.29 0.27 0.19 0.19 0.18 0.24 0.22 -
P/RPS 9.89 10.40 6.17 6.59 6.52 10.58 7.85 16.66%
P/EPS 70.73 135.00 18.10 45.24 66.67 150.00 -68.75 -
EY 1.41 0.74 5.53 2.21 1.50 0.67 -1.45 -
DY 3.45 0.00 0.00 5.26 5.56 4.17 0.00 -
P/NAPS 1.53 1.42 1.00 1.06 1.06 1.33 1.16 20.28%

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