[STEMLFE] QoQ 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- -51.62%
YoY- -14.91%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 4,460 4,171 4,378 5,749 5,367 4,826 4,296 2.52%
PBT 674 851 814 1,517 3,081 724 381 46.21%
Tax -71 -62 -57 -50 -49 -49 -50 26.30%
NP 603 789 757 1,467 3,032 675 331 49.10%
-
NP to SH 603 789 757 1,467 3,032 675 331 49.10%
-
Tax Rate 10.53% 7.29% 7.00% 3.30% 1.59% 6.77% 13.12% -
Total Cost 3,857 3,382 3,621 4,282 2,335 4,151 3,965 -1.82%
-
Net Worth 32,662 34,518 34,187 35,410 32,956 31,280 31,444 2.56%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 1,256 2,465 - - - 1,646 - -
Div Payout % 208.33% 312.50% - - - 243.90% - -
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 32,662 34,518 34,187 35,410 32,956 31,280 31,444 2.56%
NOSH 251,250 246,562 244,193 168,620 164,782 164,634 165,499 32.05%
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 13.52% 18.92% 17.29% 25.52% 56.49% 13.99% 7.70% -
ROE 1.85% 2.29% 2.21% 4.14% 9.20% 2.16% 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 1.78 1.69 1.79 3.41 3.26 2.93 2.60 -22.30%
EPS 0.24 0.32 0.31 0.87 1.84 0.41 0.20 12.91%
DPS 0.50 1.00 0.00 0.00 0.00 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 1.80 1.69 1.77 2.32 2.17 1.95 1.74 2.28%
EPS 0.24 0.32 0.31 0.59 1.23 0.27 0.13 50.43%
DPS 0.51 1.00 0.00 0.00 0.00 0.67 0.00 -
NAPS 0.132 0.1395 0.1381 0.1431 0.1332 0.1264 0.1271 2.55%
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 26.48 17.14 13.67 7.63 7.37 10.23 7.32 135.46%
P/EPS 195.83 90.63 79.03 29.89 13.04 73.17 95.00 61.89%
EY 0.51 1.10 1.27 3.35 7.67 1.37 1.05 -38.18%
DY 1.06 3.45 0.00 0.00 0.00 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 22.53 18.62 16.18 7.33 7.37 9.89 10.40 67.34%
P/EPS 166.67 98.44 93.55 28.74 13.04 70.73 135.00 15.06%
EY 0.60 1.02 1.07 3.48 7.67 1.41 0.74 -13.03%
DY 1.25 3.17 0.00 0.00 0.00 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