[STEMLFE] QoQ TTM 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- 41.53%
YoY- 136.58%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 18,936 18,630 18,175 17,684 17,417 16,761 16,515 9.55%
PBT 3,569 3,379 3,315 1,476 1,130 745 -64 -
Tax -145 -188 -184 -246 -209 -132 -113 18.10%
NP 3,424 3,191 3,131 1,230 921 613 -177 -
-
NP to SH 3,424 3,191 3,131 886 626 371 -378 -
-
Tax Rate 4.06% 5.56% 5.55% 16.67% 18.50% 17.72% - -
Total Cost 15,512 15,439 15,044 16,454 16,496 16,148 16,692 -4.77%
-
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 3,289 4,983 4,983 5,000 3,362 1,669 -0.92%
Div Payout % 48.08% 103.08% 159.16% 562.43% 798.72% 906.46% 0.00% -
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 18.08% 17.13% 17.23% 6.96% 5.29% 3.66% -1.07% -
ROE 10.95% 10.15% 10.04% 2.98% 2.25% 1.22% -1.22% -
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 11.50 11.26 11.07 10.70 10.64 9.90 10.14 8.76%
EPS 2.08 1.93 1.91 0.54 0.38 0.22 -0.23 -
DPS 1.00 2.00 3.03 3.02 3.05 1.99 1.03 -1.95%
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 7.65 7.53 7.34 7.15 7.04 6.77 6.67 9.57%
EPS 1.38 1.29 1.27 0.36 0.25 0.15 -0.15 -
DPS 0.67 1.33 2.01 2.01 2.02 1.36 0.67 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 2.61 1.69 1.72 1.40 2.16 2.32 2.46 4.02%
P/EPS 14.42 9.85 9.96 27.97 60.15 105.00 -107.68 -
EY 6.93 10.15 10.04 3.57 1.66 0.95 -0.93 -
DY 3.33 10.53 15.97 20.10 13.28 8.63 4.10 -12.96%
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 2.52 2.40 1.72 1.78 1.69 2.43 2.17 10.49%
P/EPS 13.94 14.00 9.96 35.43 47.07 109.57 -94.76 -
EY 7.17 7.14 10.04 2.82 2.12 0.91 -1.06 -
DY 3.45 7.41 15.97 15.87 16.97 8.27 4.66 -18.17%
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