[STEMLFE] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- 75.77%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 18,239 16,980 17,438 20,238 17,937 16,516 15,824 2.39%
PBT -697 -1,487 3,495 5,703 3,315 -63 -2,950 -21.36%
Tax 44 -331 -288 -198 -183 -114 -82 -
NP -653 -1,818 3,207 5,505 3,132 -177 -3,032 -22.56%
-
NP to SH -653 -1,818 3,207 5,505 3,132 -377 -2,820 -21.62%
-
Tax Rate - - 8.24% 3.47% 5.52% - - -
Total Cost 18,892 18,798 14,231 14,733 14,805 16,693 18,856 0.03%
-
Net Worth 25,115 24,904 34,673 35,245 31,319 31,143 33,097 -4.49%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 7,471 3,715 1,678 3,296 1,639 1,649 -
Div Payout % - 0.00% 115.84% 30.49% 105.26% 0.00% 0.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 25,115 24,904 34,673 35,245 31,319 31,143 33,097 -4.49%
NOSH 251,153 249,041 247,669 167,835 164,842 163,913 164,912 7.25%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -3.58% -10.71% 18.39% 27.20% 17.46% -1.07% -19.16% -
ROE -2.60% -7.30% 9.25% 15.62% 10.00% -1.21% -8.52% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.26 6.82 7.04 12.06 10.88 10.08 9.60 -4.54%
EPS -0.26 -0.73 1.30 3.28 1.90 -0.23 -1.71 -26.93%
DPS 0.00 3.00 1.50 1.00 2.00 1.00 1.00 -
NAPS 0.10 0.10 0.14 0.21 0.19 0.19 0.2007 -10.95%
Adjusted Per Share Value based on latest NOSH - 168,620
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.37 6.86 7.05 8.18 7.25 6.67 6.39 2.40%
EPS -0.26 -0.73 1.30 2.22 1.27 -0.15 -1.14 -21.82%
DPS 0.00 3.02 1.50 0.68 1.33 0.66 0.67 -
NAPS 0.1015 0.1006 0.1401 0.1424 0.1265 0.1258 0.1337 -4.48%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.445 0.405 0.445 0.26 0.19 0.25 0.37 -
P/RPS 6.13 5.94 6.32 2.16 1.75 2.48 3.86 8.00%
P/EPS -171.15 -55.48 34.37 7.93 10.00 -108.70 -21.64 41.12%
EY -0.58 -1.80 2.91 12.62 10.00 -0.92 -4.62 -29.22%
DY 0.00 7.41 3.37 3.85 10.53 4.00 2.70 -
P/NAPS 4.45 4.05 3.18 1.24 1.00 1.32 1.84 15.84%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 11/02/16 11/02/15 11/02/14 25/02/13 28/02/12 28/02/11 04/03/10 -
Price 0.45 0.445 0.475 0.25 0.19 0.22 0.23 -
P/RPS 6.20 6.53 6.75 2.07 1.75 2.18 2.40 17.12%
P/EPS -173.08 -60.96 36.68 7.62 10.00 -95.65 -13.45 53.05%
EY -0.58 -1.64 2.73 13.12 10.00 -1.05 -7.43 -34.61%
DY 0.00 6.74 3.16 4.00 10.53 4.55 4.35 -
P/NAPS 4.50 4.45 3.39 1.19 1.00 1.16 1.15 25.51%

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