[STEMLFE] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 167.59%
YoY- 186.99%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 15,837 17,346 19,318 17,496 15,937 14,472 19,542 -3.44%
PBT 108 3,118 5,581 2,129 77 -372 2,090 -38.95%
Tax -252 -253 -197 -253 -76 -190 -94 17.85%
NP -144 2,865 5,384 1,876 1 -562 1,996 -
-
NP to SH -144 2,865 5,384 1,876 192 -340 1,793 -
-
Tax Rate 233.33% 8.11% 3.53% 11.88% 98.70% - 4.50% -
Total Cost 15,981 14,481 13,934 15,620 15,936 15,034 17,546 -1.54%
-
Net Worth 29,700 32,111 32,963 29,795 30,399 37,399 32,237 -1.35%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 4,940 2,197 2,207 2,133 2,266 - -
Div Payout % - 172.41% 40.82% 117.65% 1,111.11% 0.00% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 29,700 32,111 32,963 29,795 30,399 37,399 32,237 -1.35%
NOSH 270,000 247,011 164,816 165,529 159,999 169,999 141,578 11.35%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -0.91% 16.52% 27.87% 10.72% 0.01% -3.89% 10.21% -
ROE -0.48% 8.92% 16.33% 6.30% 0.63% -0.91% 5.56% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 5.87 7.02 11.72 10.57 9.96 8.51 13.80 -13.27%
EPS -0.05 1.16 3.27 1.13 0.12 -0.20 1.27 -
DPS 0.00 2.00 1.33 1.33 1.33 1.33 0.00 -
NAPS 0.11 0.13 0.20 0.18 0.19 0.22 0.2277 -11.41%
Adjusted Per Share Value based on latest NOSH - 164,782
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 6.40 7.01 7.81 7.07 6.44 5.85 7.90 -3.44%
EPS -0.06 1.16 2.18 0.76 0.08 -0.14 0.72 -
DPS 0.00 2.00 0.89 0.89 0.86 0.92 0.00 -
NAPS 0.12 0.1297 0.1332 0.1204 0.1228 0.1511 0.1303 -1.36%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.505 0.47 0.24 0.15 0.29 0.43 0.78 -
P/RPS 8.61 6.69 2.05 1.42 2.91 5.05 5.65 7.27%
P/EPS -946.88 40.52 7.35 13.24 241.67 -215.00 61.58 -
EY -0.11 2.47 13.61 7.56 0.41 -0.47 1.62 -
DY 0.00 4.26 5.56 8.89 4.60 3.10 0.00 -
P/NAPS 4.59 3.62 1.20 0.83 1.53 1.95 3.43 4.97%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 10/11/14 28/11/13 19/11/12 24/11/11 30/11/10 26/11/09 26/11/08 -
Price 0.45 0.40 0.24 0.19 0.25 0.38 0.80 -
P/RPS 7.67 5.70 2.05 1.80 2.51 4.46 5.80 4.76%
P/EPS -843.75 34.48 7.35 16.76 208.33 -190.00 63.16 -
EY -0.12 2.90 13.61 5.96 0.48 -0.53 1.58 -
DY 0.00 5.00 5.56 7.02 5.33 3.51 0.00 -
P/NAPS 4.09 3.08 1.20 1.06 1.32 1.73 3.51 2.58%

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