[STEMLFE] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 68.28%
YoY- 550.34%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 19,665 20,320 20,238 19,542 18,936 18,630 18,175 5.39%
PBT 6,263 6,136 5,703 5,904 3,569 3,379 3,315 52.88%
Tax -218 -205 -198 -142 -145 -188 -184 11.97%
NP 6,045 5,931 5,505 5,762 3,424 3,191 3,131 55.11%
-
NP to SH 6,045 5,931 5,505 5,762 3,424 3,191 3,131 55.11%
-
Tax Rate 3.48% 3.34% 3.47% 2.41% 4.06% 5.56% 5.55% -
Total Cost 13,620 14,389 14,733 13,780 15,512 15,439 15,044 -6.42%
-
Net Worth 34,518 34,187 35,410 32,956 31,280 31,444 31,196 6.98%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,465 1,646 1,646 1,646 1,646 3,289 4,983 -37.47%
Div Payout % 40.79% 27.76% 29.91% 28.57% 48.08% 103.08% 159.16% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 34,518 34,187 35,410 32,956 31,280 31,444 31,196 6.98%
NOSH 246,562 244,193 168,620 164,782 164,634 165,499 164,190 31.16%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 30.74% 29.19% 27.20% 29.49% 18.08% 17.13% 17.23% -
ROE 17.51% 17.35% 15.55% 17.48% 10.95% 10.15% 10.04% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 7.98 8.32 12.00 11.86 11.50 11.26 11.07 -19.61%
EPS 2.45 2.43 3.26 3.50 2.08 1.93 1.91 18.07%
DPS 1.00 0.67 0.98 1.00 1.00 2.00 3.03 -52.27%
NAPS 0.14 0.14 0.21 0.20 0.19 0.19 0.19 -18.43%
Adjusted Per Share Value based on latest NOSH - 164,782
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 7.95 8.21 8.18 7.90 7.65 7.53 7.34 5.47%
EPS 2.44 2.40 2.22 2.33 1.38 1.29 1.27 54.60%
DPS 1.00 0.67 0.67 0.67 0.67 1.33 2.01 -37.23%
NAPS 0.1395 0.1381 0.1431 0.1332 0.1264 0.1271 0.126 7.02%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.29 0.245 0.26 0.24 0.30 0.19 0.19 -
P/RPS 3.64 2.94 2.17 2.02 2.61 1.69 1.72 64.91%
P/EPS 11.83 10.09 7.96 6.86 14.42 9.85 9.96 12.16%
EY 8.45 9.91 12.56 14.57 6.93 10.15 10.04 -10.86%
DY 3.45 2.75 3.76 4.17 3.33 10.53 15.97 -64.03%
P/NAPS 2.07 1.75 1.24 1.20 1.58 1.00 1.00 62.49%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 20/05/13 25/02/13 19/11/12 14/08/12 24/05/12 28/02/12 -
Price 0.315 0.29 0.25 0.24 0.29 0.27 0.19 -
P/RPS 3.95 3.49 2.08 2.02 2.52 2.40 1.72 74.15%
P/EPS 12.85 11.94 7.66 6.86 13.94 14.00 9.96 18.53%
EY 7.78 8.38 13.06 14.57 7.17 7.14 10.04 -15.64%
DY 3.17 2.32 3.91 4.17 3.45 7.41 15.97 -66.00%
P/NAPS 2.25 2.07 1.19 1.20 1.53 1.42 1.00 71.79%

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