[STEMLFE] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
09-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 442.34%
YoY- 4041.67%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 23,728 18,992 15,416 17,512 17,184 15,364 14,380 8.00%
PBT 4,496 4,612 972 3,256 1,524 1,268 -1,968 -
Tax -340 1,064 -252 -228 -200 -184 -108 19.27%
NP 4,156 5,676 720 3,028 1,324 1,084 -2,076 -
-
NP to SH 4,156 5,676 720 3,028 1,324 1,084 -1,912 -
-
Tax Rate 7.56% -23.07% 25.93% 7.00% 13.12% 14.51% - -
Total Cost 19,572 13,316 14,696 14,484 15,860 14,280 16,456 2.70%
-
Net Worth 25,801 24,583 3,574,285 34,187 31,444 30,487 32,602 -3.53%
Dividend
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 6,775 - -
Div Payout % - - - - - 625.00% - -
Equity
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 25,801 24,583 3,574,285 34,187 31,444 30,487 32,602 -3.53%
NOSH 247,380 245,833 257,142 244,193 165,499 169,375 164,827 6.43%
Ratio Analysis
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 17.52% 29.89% 4.67% 17.29% 7.70% 7.06% -14.44% -
ROE 16.11% 23.09% 0.02% 8.86% 4.21% 3.56% -5.86% -
Per Share
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.59 7.73 6.00 7.17 10.38 9.07 8.72 1.47%
EPS 1.68 2.28 0.28 1.24 0.80 0.64 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.1043 0.10 13.90 0.14 0.19 0.18 0.1978 -9.36%
Adjusted Per Share Value based on latest NOSH - 248,947
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.59 7.67 6.23 7.08 6.94 6.21 5.81 8.00%
EPS 1.68 2.29 0.29 1.22 0.53 0.44 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 2.74 0.00 -
NAPS 0.1042 0.0993 14.4416 0.1381 0.1271 0.1232 0.1317 -3.53%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.525 0.38 0.50 0.245 0.19 0.23 0.24 -
P/RPS 5.47 4.92 8.34 3.42 1.83 2.54 2.75 11.14%
P/EPS 31.25 16.46 178.57 19.76 23.75 35.94 -20.69 -
EY 3.20 6.08 0.56 5.06 4.21 2.78 -4.83 -
DY 0.00 0.00 0.00 0.00 0.00 17.39 0.00 -
P/NAPS 5.03 3.80 0.04 1.75 1.00 1.28 1.21 24.47%
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 09/11/16 09/11/15 12/05/14 20/05/13 24/05/12 23/05/11 26/05/10 -
Price 0.52 0.405 0.49 0.29 0.27 0.24 0.23 -
P/RPS 5.42 5.24 8.17 4.04 2.60 2.65 2.64 11.68%
P/EPS 30.95 17.54 175.00 23.39 33.75 37.50 -19.83 -
EY 3.23 5.70 0.57 4.28 2.96 2.67 -5.04 -
DY 0.00 0.00 0.00 0.00 0.00 16.67 0.00 -
P/NAPS 4.99 4.05 0.04 2.07 1.42 1.33 1.16 25.13%

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