[STEMLFE] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
11-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -96.92%
YoY- 109.63%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 23,804 9,604 15,468 17,098 18,244 16,722 14,918 7.44%
PBT 3,178 5 -148 3,330 2,210 1,702 -684 -
Tax -290 170 -252 -238 -198 -276 -84 20.96%
NP 2,888 175 -400 3,092 2,012 1,426 -768 -
-
NP to SH 2,888 175 -400 3,092 2,012 1,426 -580 -
-
Tax Rate 9.13% -3,400.00% - 7.15% 8.96% 16.22% - -
Total Cost 20,916 9,429 15,868 14,006 16,232 15,296 15,686 4.51%
-
Net Worth 26,234 25,140 27,744 34,909 31,334 28,188 32,061 -3.03%
Dividend
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 4,987 3,298 3,316 - -
Div Payout % - - - 161.29% 163.93% 232.56% - -
Equity
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 26,234 25,140 27,744 34,909 31,334 28,188 32,061 -3.03%
NOSH 247,500 251,153 252,222 249,354 164,918 165,813 161,111 6.81%
Ratio Analysis
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.13% 1.82% -2.59% 18.08% 11.03% 8.53% -5.15% -
ROE 11.01% 0.70% -1.44% 8.86% 6.42% 5.06% -1.81% -
Per Share
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 9.62 3.82 6.13 6.86 11.06 10.08 9.26 0.58%
EPS 1.16 0.07 -0.16 1.24 1.22 0.86 -0.36 -
DPS 0.00 0.00 0.00 2.00 2.00 2.00 0.00 -
NAPS 0.106 0.1001 0.11 0.14 0.19 0.17 0.199 -9.22%
Adjusted Per Share Value based on latest NOSH - 248,600
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 9.62 3.88 6.25 6.91 7.37 6.76 6.03 7.43%
EPS 1.16 0.07 -0.16 1.25 0.81 0.58 -0.23 -
DPS 0.00 0.00 0.00 2.01 1.33 1.34 0.00 -
NAPS 0.106 0.1016 0.1121 0.141 0.1266 0.1139 0.1295 -3.02%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 31/12/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.57 0.445 0.455 0.29 0.30 0.23 0.21 -
P/RPS 5.93 11.64 7.42 4.23 2.71 2.28 2.27 15.89%
P/EPS 48.85 638.65 -286.90 23.39 24.59 26.74 -58.33 -
EY 2.05 0.16 -0.35 4.28 4.07 3.74 -1.71 -
DY 0.00 0.00 0.00 6.90 6.67 8.70 0.00 -
P/NAPS 5.38 4.45 4.14 2.07 1.58 1.35 1.06 28.34%
Price Multiplier on Announcement Date
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 08/02/17 11/02/16 25/08/14 26/08/13 14/08/12 25/08/11 26/08/10 -
Price 0.565 0.45 0.515 0.315 0.29 0.18 0.26 -
P/RPS 5.87 11.77 8.40 4.59 2.62 1.78 2.81 11.98%
P/EPS 48.42 645.82 -324.74 25.40 23.77 20.93 -72.22 -
EY 2.07 0.15 -0.31 3.94 4.21 4.78 -1.38 -
DY 0.00 0.00 0.00 6.35 6.90 11.11 0.00 -
P/NAPS 5.33 4.50 4.68 2.25 1.53 1.06 1.31 24.05%

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