[STEMLFE] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -45.13%
YoY- -76.13%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 17,394 17,006 16,332 16,622 16,913 17,437 18,758 -4.91%
PBT -1,457 -1,585 1,246 1,738 2,924 3,495 3,856 -
Tax -332 -336 -287 -295 -294 -288 -240 24.17%
NP -1,789 -1,921 959 1,443 2,630 3,207 3,616 -
-
NP to SH -1,789 -1,921 959 1,443 2,630 3,207 3,616 -
-
Tax Rate - - 23.03% 16.97% 10.05% 8.24% 6.22% -
Total Cost 19,183 18,927 15,373 15,179 14,283 14,230 15,142 17.09%
-
Net Worth 26,250 24,797 26,179 27,981 3,574,285 34,847 32,662 -13.56%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 7,631 - - 1,256 3,721 3,721 3,721 61.48%
Div Payout % 0.00% - - 87.06% 141.52% 116.05% 102.93% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 26,250 24,797 26,179 27,981 3,574,285 34,847 32,662 -13.56%
NOSH 262,500 247,971 237,999 254,375 257,142 248,913 251,250 2.96%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -10.29% -11.30% 5.87% 8.68% 15.55% 18.39% 19.28% -
ROE -6.82% -7.75% 3.66% 5.16% 0.07% 9.20% 11.07% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 6.63 6.86 6.86 6.53 6.58 7.01 7.47 -7.65%
EPS -0.68 -0.77 0.40 0.57 1.02 1.29 1.44 -
DPS 2.91 0.00 0.00 0.49 1.45 1.50 1.48 57.01%
NAPS 0.10 0.10 0.11 0.11 13.90 0.14 0.13 -16.06%
Adjusted Per Share Value based on latest NOSH - 254,375
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.03 6.87 6.60 6.72 6.83 7.05 7.58 -4.90%
EPS -0.72 -0.78 0.39 0.58 1.06 1.30 1.46 -
DPS 3.08 0.00 0.00 0.51 1.50 1.50 1.50 61.62%
NAPS 0.1061 0.1002 0.1058 0.1131 14.4416 0.1408 0.132 -13.56%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.42 0.405 0.505 0.455 0.50 0.445 0.47 -
P/RPS 6.34 5.91 7.36 6.96 7.60 6.35 6.30 0.42%
P/EPS -61.63 -52.28 125.33 80.21 48.89 34.54 32.66 -
EY -1.62 -1.91 0.80 1.25 2.05 2.90 3.06 -
DY 6.92 0.00 0.00 1.09 2.89 3.37 3.15 69.07%
P/NAPS 4.20 4.05 4.59 4.14 0.04 3.18 3.62 10.42%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 08/05/15 11/02/15 10/11/14 25/08/14 12/05/14 11/02/14 28/11/13 -
Price 0.42 0.445 0.45 0.515 0.49 0.475 0.40 -
P/RPS 6.34 6.49 6.56 7.88 7.45 6.78 5.36 11.85%
P/EPS -61.63 -57.44 111.68 90.79 47.91 36.87 27.79 -
EY -1.62 -1.74 0.90 1.10 2.09 2.71 3.60 -
DY 6.92 0.00 0.00 0.96 2.95 3.16 3.70 51.85%
P/NAPS 4.20 4.45 4.09 4.68 0.04 3.39 3.08 22.99%

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