[STEMLFE] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
04-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -729.41%
YoY- -287.38%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 20,238 17,937 16,516 15,824 18,509 20,456 14,578 5.61%
PBT 5,703 3,315 -63 -2,950 1,712 5,637 3,802 6.98%
Tax -198 -183 -114 -82 -202 -122 -7 74.46%
NP 5,505 3,132 -177 -3,032 1,510 5,515 3,795 6.38%
-
NP to SH 5,505 3,132 -377 -2,820 1,505 5,515 3,795 6.38%
-
Tax Rate 3.47% 5.52% - - 11.80% 2.16% 0.18% -
Total Cost 14,733 14,805 16,693 18,856 16,999 14,941 10,783 5.33%
-
Net Worth 35,245 31,319 31,143 33,097 37,806 37,829 23,051 7.32%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,678 3,296 1,639 1,649 - - 1,174 6.12%
Div Payout % 30.49% 105.26% 0.00% 0.00% - - 30.96% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 35,245 31,319 31,143 33,097 37,806 37,829 23,051 7.32%
NOSH 167,835 164,842 163,913 164,912 165,384 164,833 117,492 6.11%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 27.20% 17.46% -1.07% -19.16% 8.16% 26.96% 26.03% -
ROE 15.62% 10.00% -1.21% -8.52% 3.98% 14.58% 16.46% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.06 10.88 10.08 9.60 11.19 12.41 12.41 -0.47%
EPS 3.28 1.90 -0.23 -1.71 0.91 3.34 3.23 0.25%
DPS 1.00 2.00 1.00 1.00 0.00 0.00 1.00 0.00%
NAPS 0.21 0.19 0.19 0.2007 0.2286 0.2295 0.1962 1.13%
Adjusted Per Share Value based on latest NOSH - 165,483
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.18 7.25 6.67 6.39 7.48 8.27 5.89 5.62%
EPS 2.22 1.27 -0.15 -1.14 0.61 2.23 1.53 6.39%
DPS 0.68 1.33 0.66 0.67 0.00 0.00 0.47 6.34%
NAPS 0.1424 0.1265 0.1258 0.1337 0.1528 0.1528 0.0931 7.33%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.26 0.19 0.25 0.37 0.77 2.73 0.49 -
P/RPS 2.16 1.75 2.48 3.86 6.88 22.00 3.95 -9.56%
P/EPS 7.93 10.00 -108.70 -21.64 84.62 81.59 15.17 -10.23%
EY 12.62 10.00 -0.92 -4.62 1.18 1.23 6.59 11.42%
DY 3.85 10.53 4.00 2.70 0.00 0.00 2.04 11.15%
P/NAPS 1.24 1.00 1.32 1.84 3.37 11.90 2.50 -11.01%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 28/02/12 28/02/11 04/03/10 10/03/09 29/02/08 28/02/07 -
Price 0.25 0.19 0.22 0.23 0.59 1.69 1.21 -
P/RPS 2.07 1.75 2.18 2.40 5.27 13.62 9.75 -22.74%
P/EPS 7.62 10.00 -95.65 -13.45 64.84 50.51 37.46 -23.29%
EY 13.12 10.00 -1.05 -7.43 1.54 1.98 2.67 30.35%
DY 4.00 10.53 4.55 4.35 0.00 0.00 0.83 29.93%
P/NAPS 1.19 1.00 1.16 1.15 2.58 7.36 6.17 -23.96%

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