[STEMLFE] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 69.67%
YoY- 59.04%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 17,098 18,244 16,722 14,918 13,044 18,404 21,730 -3.91%
PBT 3,330 2,210 1,702 -684 -1,476 2,924 7,920 -13.43%
Tax -238 -198 -276 -84 -188 -112 -10 69.51%
NP 3,092 2,012 1,426 -768 -1,664 2,812 7,910 -14.47%
-
NP to SH 3,092 2,012 1,426 -580 -1,416 2,760 7,910 -14.47%
-
Tax Rate 7.15% 8.96% 16.22% - - 3.83% 0.13% -
Total Cost 14,006 16,232 15,296 15,686 14,708 15,592 13,820 0.22%
-
Net Worth 34,909 31,334 28,188 32,061 36,223 38,624 37,902 -1.36%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 4,987 3,298 3,316 - - - - -
Div Payout % 161.29% 163.93% 232.56% - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 34,909 31,334 28,188 32,061 36,223 38,624 37,902 -1.36%
NOSH 249,354 164,918 165,813 161,111 164,651 156,818 164,791 7.14%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 18.08% 11.03% 8.53% -5.15% -12.76% 15.28% 36.40% -
ROE 8.86% 6.42% 5.06% -1.81% -3.91% 7.15% 20.87% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 6.86 11.06 10.08 9.26 7.92 11.74 13.19 -10.31%
EPS 1.24 1.22 0.86 -0.36 -0.86 1.76 4.80 -20.17%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.19 0.17 0.199 0.22 0.2463 0.23 -7.93%
Adjusted Per Share Value based on latest NOSH - 170,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 6.91 7.37 6.76 6.03 5.27 7.44 8.78 -3.90%
EPS 1.25 0.81 0.58 -0.23 -0.57 1.12 3.20 -14.48%
DPS 2.01 1.33 1.34 0.00 0.00 0.00 0.00 -
NAPS 0.141 0.1266 0.1139 0.1295 0.1464 0.1561 0.1531 -1.36%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.29 0.30 0.23 0.21 0.57 1.17 2.80 -
P/RPS 4.23 2.71 2.28 2.27 7.19 9.97 21.23 -23.55%
P/EPS 23.39 24.59 26.74 -58.33 -66.28 66.48 58.33 -14.11%
EY 4.28 4.07 3.74 -1.71 -1.51 1.50 1.71 16.50%
DY 6.90 6.67 8.70 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.58 1.35 1.06 2.59 4.75 12.17 -25.54%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 14/08/12 25/08/11 26/08/10 20/08/09 27/08/08 27/08/07 -
Price 0.315 0.29 0.18 0.26 0.51 1.23 2.73 -
P/RPS 4.59 2.62 1.78 2.81 6.44 10.48 20.70 -22.18%
P/EPS 25.40 23.77 20.93 -72.22 -59.30 69.89 56.88 -12.56%
EY 3.94 4.21 4.78 -1.38 -1.69 1.43 1.76 14.36%
DY 6.35 6.90 11.11 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.53 1.06 1.31 2.32 4.99 11.87 -24.18%

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