[STEMLFE] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 68.73%
YoY- 126.05%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 18,630 18,175 17,684 17,417 16,761 16,515 16,924 6.60%
PBT 3,379 3,315 1,476 1,130 745 -64 -2,614 -
Tax -188 -184 -246 -209 -132 -113 4 -
NP 3,191 3,131 1,230 921 613 -177 -2,610 -
-
NP to SH 3,191 3,131 886 626 371 -378 -2,422 -
-
Tax Rate 5.56% 5.55% 16.67% 18.50% 17.72% - - -
Total Cost 15,439 15,044 16,454 16,496 16,148 16,692 19,534 -14.50%
-
Net Worth 31,444 31,196 29,742 27,829 30,487 30,934 31,715 -0.56%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 3,289 4,983 4,983 5,000 3,362 1,669 1,669 57.11%
Div Payout % 103.08% 159.16% 562.43% 798.72% 906.46% 0.00% 0.00% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 31,444 31,196 29,742 27,829 30,487 30,934 31,715 -0.56%
NOSH 165,499 164,190 165,238 163,703 169,375 162,812 166,923 -0.56%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 17.13% 17.23% 6.96% 5.29% 3.66% -1.07% -15.42% -
ROE 10.15% 10.04% 2.98% 2.25% 1.22% -1.22% -7.64% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 11.26 11.07 10.70 10.64 9.90 10.14 10.14 7.22%
EPS 1.93 1.91 0.54 0.38 0.22 -0.23 -1.45 -
DPS 2.00 3.03 3.02 3.05 1.99 1.03 1.00 58.67%
NAPS 0.19 0.19 0.18 0.17 0.18 0.19 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 163,703
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.53 7.34 7.15 7.04 6.77 6.67 6.84 6.61%
EPS 1.29 1.27 0.36 0.25 0.15 -0.15 -0.98 -
DPS 1.33 2.01 2.01 2.02 1.36 0.67 0.67 57.88%
NAPS 0.1271 0.126 0.1202 0.1124 0.1232 0.125 0.1281 -0.52%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.19 0.19 0.15 0.23 0.23 0.25 0.29 -
P/RPS 1.69 1.72 1.40 2.16 2.32 2.46 2.86 -29.55%
P/EPS 9.85 9.96 27.97 60.15 105.00 -107.68 -19.99 -
EY 10.15 10.04 3.57 1.66 0.95 -0.93 -5.00 -
DY 10.53 15.97 20.10 13.28 8.63 4.10 3.45 110.27%
P/NAPS 1.00 1.00 0.83 1.35 1.28 1.32 1.53 -24.66%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 28/02/12 24/11/11 25/08/11 23/05/11 28/02/11 30/11/10 -
Price 0.27 0.19 0.19 0.18 0.24 0.22 0.25 -
P/RPS 2.40 1.72 1.78 1.69 2.43 2.17 2.47 -1.89%
P/EPS 14.00 9.96 35.43 47.07 109.57 -94.76 -17.23 -
EY 7.14 10.04 2.82 2.12 0.91 -1.06 -5.80 -
DY 7.41 15.97 15.87 16.97 8.27 4.66 4.00 50.77%
P/NAPS 1.42 1.00 1.06 1.06 1.33 1.16 1.32 4.98%

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