[STEMLFE] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 7.74%
YoY- 85.87%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 17,437 18,758 19,665 20,320 20,238 19,542 18,936 -5.33%
PBT 3,495 3,856 6,263 6,136 5,703 5,904 3,569 -1.38%
Tax -288 -240 -218 -205 -198 -142 -145 57.81%
NP 3,207 3,616 6,045 5,931 5,505 5,762 3,424 -4.25%
-
NP to SH 3,207 3,616 6,045 5,931 5,505 5,762 3,424 -4.25%
-
Tax Rate 8.24% 6.22% 3.48% 3.34% 3.47% 2.41% 4.06% -
Total Cost 14,230 15,142 13,620 14,389 14,733 13,780 15,512 -5.57%
-
Net Worth 34,847 32,662 34,518 34,187 35,410 32,956 31,280 7.44%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,721 3,721 2,465 1,646 1,646 1,646 1,646 71.99%
Div Payout % 116.05% 102.93% 40.79% 27.76% 29.91% 28.57% 48.08% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 34,847 32,662 34,518 34,187 35,410 32,956 31,280 7.44%
NOSH 248,913 251,250 246,562 244,193 168,620 164,782 164,634 31.63%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 18.39% 19.28% 30.74% 29.19% 27.20% 29.49% 18.08% -
ROE 9.20% 11.07% 17.51% 17.35% 15.55% 17.48% 10.95% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.01 7.47 7.98 8.32 12.00 11.86 11.50 -28.04%
EPS 1.29 1.44 2.45 2.43 3.26 3.50 2.08 -27.21%
DPS 1.50 1.48 1.00 0.67 0.98 1.00 1.00 30.94%
NAPS 0.14 0.13 0.14 0.14 0.21 0.20 0.19 -18.37%
Adjusted Per Share Value based on latest NOSH - 244,193
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.05 7.58 7.95 8.21 8.18 7.90 7.65 -5.28%
EPS 1.30 1.46 2.44 2.40 2.22 2.33 1.38 -3.89%
DPS 1.50 1.50 1.00 0.67 0.67 0.67 0.67 70.88%
NAPS 0.1408 0.132 0.1395 0.1381 0.1431 0.1332 0.1264 7.43%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.445 0.47 0.29 0.245 0.26 0.24 0.30 -
P/RPS 6.35 6.30 3.64 2.94 2.17 2.02 2.61 80.60%
P/EPS 34.54 32.66 11.83 10.09 7.96 6.86 14.42 78.73%
EY 2.90 3.06 8.45 9.91 12.56 14.57 6.93 -43.96%
DY 3.37 3.15 3.45 2.75 3.76 4.17 3.33 0.79%
P/NAPS 3.18 3.62 2.07 1.75 1.24 1.20 1.58 59.20%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 11/02/14 28/11/13 26/08/13 20/05/13 25/02/13 19/11/12 14/08/12 -
Price 0.475 0.40 0.315 0.29 0.25 0.24 0.29 -
P/RPS 6.78 5.36 3.95 3.49 2.08 2.02 2.52 93.09%
P/EPS 36.87 27.79 12.85 11.94 7.66 6.86 13.94 90.91%
EY 2.71 3.60 7.78 8.38 13.06 14.57 7.17 -47.63%
DY 3.16 3.70 3.17 2.32 3.91 4.17 3.45 -5.67%
P/NAPS 3.39 3.08 2.25 2.07 1.19 1.20 1.53 69.71%

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