[STEMLFE] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 25.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 20,962 19,795 17,018 14,578 12,284 10,577 72.68%
PBT 6,087 6,519 5,439 3,799 3,042 2,440 107.53%
Tax -9 -8 -10 -7 -14 -12 -20.52%
NP 6,078 6,511 5,429 3,792 3,028 2,428 108.10%
-
NP to SH 6,078 6,511 5,429 3,792 3,028 2,428 108.10%
-
Tax Rate 0.15% 0.12% 0.18% 0.18% 0.46% 0.49% -
Total Cost 14,884 13,284 11,589 10,786 9,256 8,149 61.78%
-
Net Worth 37,407 37,930 35,982 30,757 21,177 0 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,567 - - - - - -
Div Payout % 25.79% - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 37,407 37,930 35,982 30,757 21,177 0 -
NOSH 165,156 164,913 164,677 156,764 124,499 117,042 31.65%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 29.00% 32.89% 31.90% 26.01% 24.65% 22.96% -
ROE 16.25% 17.17% 15.09% 12.33% 14.30% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.69 12.00 10.33 9.30 9.87 9.04 31.11%
EPS 3.68 3.95 3.30 2.42 2.43 2.07 58.33%
DPS 0.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2265 0.23 0.2185 0.1962 0.1701 0.00 -
Adjusted Per Share Value based on latest NOSH - 156,764
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 8.47 8.00 6.88 5.89 4.96 4.27 72.81%
EPS 2.46 2.63 2.19 1.53 1.22 0.98 108.56%
DPS 0.63 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1511 0.1533 0.1454 0.1243 0.0856 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 - - -
Price 2.84 2.80 1.77 0.49 0.00 0.00 -
P/RPS 22.38 23.33 17.13 5.27 0.00 0.00 -
P/EPS 77.17 70.92 53.69 20.26 0.00 0.00 -
EY 1.30 1.41 1.86 4.94 0.00 0.00 -
DY 0.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.54 12.17 8.10 2.50 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/11/07 27/08/07 - - - - -
Price 2.32 2.73 0.00 0.00 0.00 0.00 -
P/RPS 18.28 22.74 0.00 0.00 0.00 0.00 -
P/EPS 63.04 69.15 0.00 0.00 0.00 0.00 -
EY 1.59 1.45 0.00 0.00 0.00 0.00 -
DY 0.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.24 11.87 0.00 0.00 0.00 0.00 -

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