[STEMLFE] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 75.99%
YoY- -118.96%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 19,318 17,496 15,937 14,472 19,542 21,554 13,042 6.76%
PBT 5,581 2,129 77 -372 2,090 6,693 3,648 7.33%
Tax -197 -253 -76 -190 -94 -12 -9 67.17%
NP 5,384 1,876 1 -562 1,996 6,681 3,638 6.74%
-
NP to SH 5,384 1,876 192 -340 1,793 6,681 3,638 6.74%
-
Tax Rate 3.53% 11.88% 98.70% - 4.50% 0.18% 0.25% -
Total Cost 13,934 15,620 15,936 15,034 17,546 14,873 9,404 6.76%
-
Net Worth 32,963 29,795 30,399 37,399 32,237 37,335 17,650 10.96%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 2,197 2,207 2,133 2,266 - - - -
Div Payout % 40.82% 117.65% 1,111.11% 0.00% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 32,963 29,795 30,399 37,399 32,237 37,335 17,650 10.96%
NOSH 164,816 165,529 159,999 169,999 141,578 164,835 103,764 8.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 27.87% 10.72% 0.01% -3.89% 10.21% 31.00% 27.90% -
ROE 16.33% 6.30% 0.63% -0.91% 5.56% 17.90% 20.62% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.72 10.57 9.96 8.51 13.80 13.08 12.57 -1.15%
EPS 3.27 1.13 0.12 -0.20 1.27 4.05 3.51 -1.17%
DPS 1.33 1.33 1.33 1.33 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.19 0.22 0.2277 0.2265 0.1701 2.73%
Adjusted Per Share Value based on latest NOSH - 167,777
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.81 7.07 6.44 5.85 7.90 8.71 5.27 6.76%
EPS 2.18 0.76 0.08 -0.14 0.72 2.70 1.47 6.78%
DPS 0.89 0.89 0.86 0.92 0.00 0.00 0.00 -
NAPS 0.1332 0.1204 0.1228 0.1511 0.1303 0.1508 0.0713 10.96%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 - -
Price 0.24 0.15 0.29 0.43 0.78 2.84 0.00 -
P/RPS 2.05 1.42 2.91 5.05 5.65 21.72 0.00 -
P/EPS 7.35 13.24 241.67 -215.00 61.58 70.07 0.00 -
EY 13.61 7.56 0.41 -0.47 1.62 1.43 0.00 -
DY 5.56 8.89 4.60 3.10 0.00 0.00 0.00 -
P/NAPS 1.20 0.83 1.53 1.95 3.43 12.54 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 24/11/11 30/11/10 26/11/09 26/11/08 28/11/07 27/11/06 -
Price 0.24 0.19 0.25 0.38 0.80 2.32 0.48 -
P/RPS 2.05 1.80 2.51 4.46 5.80 17.74 3.82 -9.84%
P/EPS 7.35 16.76 208.33 -190.00 63.16 57.24 13.69 -9.83%
EY 13.61 5.96 0.48 -0.53 1.58 1.75 7.31 10.90%
DY 5.56 7.02 5.33 3.51 0.00 0.00 0.00 -
P/NAPS 1.20 1.06 1.32 1.73 3.51 10.24 2.82 -13.26%

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