[STEMLFE] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 19.93%
YoY- 168.16%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 19,033 20,456 20,962 19,795 17,018 14,578 12,284 33.86%
PBT 4,295 5,637 6,087 6,519 5,439 3,799 3,042 25.82%
Tax -140 -121 -9 -8 -10 -7 -14 363.50%
NP 4,155 5,516 6,078 6,511 5,429 3,792 3,028 23.46%
-
NP to SH 4,155 5,516 6,078 6,511 5,429 3,792 3,028 23.46%
-
Tax Rate 3.26% 2.15% 0.15% 0.12% 0.18% 0.18% 0.46% -
Total Cost 14,878 14,940 14,884 13,284 11,589 10,786 9,256 37.17%
-
Net Worth 0 37,909 37,407 37,930 35,982 30,757 21,177 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - 1,567 - - - - -
Div Payout % - - 25.79% - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 0 37,909 37,407 37,930 35,982 30,757 21,177 -
NOSH 166,097 165,185 165,156 164,913 164,677 156,764 124,499 21.16%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 21.83% 26.97% 29.00% 32.89% 31.90% 26.01% 24.65% -
ROE 0.00% 14.55% 16.25% 17.17% 15.09% 12.33% 14.30% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 11.46 12.38 12.69 12.00 10.33 9.30 9.87 10.46%
EPS 2.50 3.34 3.68 3.95 3.30 2.42 2.43 1.90%
DPS 0.00 0.00 0.95 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2295 0.2265 0.23 0.2185 0.1962 0.1701 -
Adjusted Per Share Value based on latest NOSH - 164,913
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 7.69 8.27 8.47 8.00 6.88 5.89 4.96 33.92%
EPS 1.68 2.23 2.46 2.63 2.19 1.53 1.22 23.75%
DPS 0.00 0.00 0.63 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1532 0.1511 0.1533 0.1454 0.1243 0.0856 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 - -
Price 1.40 2.73 2.84 2.80 1.77 0.49 0.00 -
P/RPS 12.22 22.05 22.38 23.33 17.13 5.27 0.00 -
P/EPS 55.97 81.75 77.17 70.92 53.69 20.26 0.00 -
EY 1.79 1.22 1.30 1.41 1.86 4.94 0.00 -
DY 0.00 0.00 0.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 11.90 12.54 12.17 8.10 2.50 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 29/02/08 28/11/07 27/08/07 - - - -
Price 1.65 1.69 2.32 2.73 0.00 0.00 0.00 -
P/RPS 14.40 13.65 18.28 22.74 0.00 0.00 0.00 -
P/EPS 65.96 50.61 63.04 69.15 0.00 0.00 0.00 -
EY 1.52 1.98 1.59 1.45 0.00 0.00 0.00 -
DY 0.00 0.00 0.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 7.36 10.24 11.87 0.00 0.00 0.00 -

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