[STEMLFE] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 1.92%
YoY- 760.11%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 20,238 19,542 18,936 18,630 18,175 17,684 17,417 10.47%
PBT 5,703 5,904 3,569 3,379 3,315 1,476 1,130 192.78%
Tax -198 -142 -145 -188 -184 -246 -209 -3.52%
NP 5,505 5,762 3,424 3,191 3,131 1,230 921 227.57%
-
NP to SH 5,505 5,762 3,424 3,191 3,131 886 626 323.24%
-
Tax Rate 3.47% 2.41% 4.06% 5.56% 5.55% 16.67% 18.50% -
Total Cost 14,733 13,780 15,512 15,439 15,044 16,454 16,496 -7.22%
-
Net Worth 35,410 32,956 31,280 31,444 31,196 29,742 27,829 17.33%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,646 1,646 1,646 3,289 4,983 4,983 5,000 -52.16%
Div Payout % 29.91% 28.57% 48.08% 103.08% 159.16% 562.43% 798.72% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 35,410 32,956 31,280 31,444 31,196 29,742 27,829 17.33%
NOSH 168,620 164,782 164,634 165,499 164,190 165,238 163,703 1.98%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 27.20% 29.49% 18.08% 17.13% 17.23% 6.96% 5.29% -
ROE 15.55% 17.48% 10.95% 10.15% 10.04% 2.98% 2.25% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.00 11.86 11.50 11.26 11.07 10.70 10.64 8.30%
EPS 3.26 3.50 2.08 1.93 1.91 0.54 0.38 316.35%
DPS 0.98 1.00 1.00 2.00 3.03 3.02 3.05 -52.92%
NAPS 0.21 0.20 0.19 0.19 0.19 0.18 0.17 15.05%
Adjusted Per Share Value based on latest NOSH - 165,499
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.18 7.90 7.65 7.53 7.34 7.15 7.04 10.47%
EPS 2.22 2.33 1.38 1.29 1.27 0.36 0.25 325.99%
DPS 0.67 0.67 0.67 1.33 2.01 2.01 2.02 -51.92%
NAPS 0.1431 0.1332 0.1264 0.1271 0.126 0.1202 0.1124 17.38%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.26 0.24 0.30 0.19 0.19 0.15 0.23 -
P/RPS 2.17 2.02 2.61 1.69 1.72 1.40 2.16 0.30%
P/EPS 7.96 6.86 14.42 9.85 9.96 27.97 60.15 -73.87%
EY 12.56 14.57 6.93 10.15 10.04 3.57 1.66 283.05%
DY 3.76 4.17 3.33 10.53 15.97 20.10 13.28 -56.71%
P/NAPS 1.24 1.20 1.58 1.00 1.00 0.83 1.35 -5.48%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 19/11/12 14/08/12 24/05/12 28/02/12 24/11/11 25/08/11 -
Price 0.25 0.24 0.29 0.27 0.19 0.19 0.18 -
P/RPS 2.08 2.02 2.52 2.40 1.72 1.78 1.69 14.77%
P/EPS 7.66 6.86 13.94 14.00 9.96 35.43 47.07 -70.02%
EY 13.06 14.57 7.17 7.14 10.04 2.82 2.12 234.20%
DY 3.91 4.17 3.45 7.41 15.97 15.87 16.97 -62.24%
P/NAPS 1.19 1.20 1.53 1.42 1.00 1.06 1.06 7.97%

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