[STEMLFE] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -40.18%
YoY- -37.24%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 16,622 16,913 17,437 18,758 19,665 20,320 20,238 -12.32%
PBT 1,738 2,924 3,495 3,856 6,263 6,136 5,703 -54.81%
Tax -295 -294 -288 -240 -218 -205 -198 30.54%
NP 1,443 2,630 3,207 3,616 6,045 5,931 5,505 -59.14%
-
NP to SH 1,443 2,630 3,207 3,616 6,045 5,931 5,505 -59.14%
-
Tax Rate 16.97% 10.05% 8.24% 6.22% 3.48% 3.34% 3.47% -
Total Cost 15,179 14,283 14,230 15,142 13,620 14,389 14,733 2.01%
-
Net Worth 27,981 3,574,285 34,847 32,662 34,518 34,187 35,410 -14.56%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,256 3,721 3,721 3,721 2,465 1,646 1,646 -16.53%
Div Payout % 87.06% 141.52% 116.05% 102.93% 40.79% 27.76% 29.91% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 27,981 3,574,285 34,847 32,662 34,518 34,187 35,410 -14.56%
NOSH 254,375 257,142 248,913 251,250 246,562 244,193 168,620 31.63%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.68% 15.55% 18.39% 19.28% 30.74% 29.19% 27.20% -
ROE 5.16% 0.07% 9.20% 11.07% 17.51% 17.35% 15.55% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.53 6.58 7.01 7.47 7.98 8.32 12.00 -33.42%
EPS 0.57 1.02 1.29 1.44 2.45 2.43 3.26 -68.83%
DPS 0.49 1.45 1.50 1.48 1.00 0.67 0.98 -37.08%
NAPS 0.11 13.90 0.14 0.13 0.14 0.14 0.21 -35.09%
Adjusted Per Share Value based on latest NOSH - 251,250
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.72 6.83 7.05 7.58 7.95 8.21 8.18 -12.31%
EPS 0.58 1.06 1.30 1.46 2.44 2.40 2.22 -59.23%
DPS 0.51 1.50 1.50 1.50 1.00 0.67 0.67 -16.67%
NAPS 0.1131 14.4416 0.1408 0.132 0.1395 0.1381 0.1431 -14.55%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.455 0.50 0.445 0.47 0.29 0.245 0.26 -
P/RPS 6.96 7.60 6.35 6.30 3.64 2.94 2.17 117.95%
P/EPS 80.21 48.89 34.54 32.66 11.83 10.09 7.96 368.50%
EY 1.25 2.05 2.90 3.06 8.45 9.91 12.56 -78.61%
DY 1.09 2.89 3.37 3.15 3.45 2.75 3.76 -56.29%
P/NAPS 4.14 0.04 3.18 3.62 2.07 1.75 1.24 123.87%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 12/05/14 11/02/14 28/11/13 26/08/13 20/05/13 25/02/13 -
Price 0.515 0.49 0.475 0.40 0.315 0.29 0.25 -
P/RPS 7.88 7.45 6.78 5.36 3.95 3.49 2.08 143.61%
P/EPS 90.79 47.91 36.87 27.79 12.85 11.94 7.66 422.20%
EY 1.10 2.09 2.71 3.60 7.78 8.38 13.06 -80.87%
DY 0.96 2.95 3.16 3.70 3.17 2.32 3.91 -60.89%
P/NAPS 4.68 0.04 3.39 3.08 2.25 2.07 1.19 149.77%

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