[STEMLFE] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -211.11%
YoY- -112.94%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 11,902 9,604 8,635 7,734 8,549 9,122 8,361 6.61%
PBT 1,589 5 -703 -74 1,665 1,105 851 12.00%
Tax -145 170 -126 -126 -119 -99 -138 0.90%
NP 1,444 175 -829 -200 1,546 1,006 713 13.66%
-
NP to SH 1,444 175 -829 -200 1,546 1,006 713 13.66%
-
Tax Rate 9.13% -3,400.00% - - 7.15% 8.96% 16.22% -
Total Cost 10,458 9,429 9,464 7,934 7,003 8,116 7,648 5.84%
-
Net Worth 26,234 25,140 25,121 27,744 34,909 31,334 28,188 -1.29%
Dividend
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - 2,493 1,649 1,658 -
Div Payout % - - - - 161.29% 163.93% 232.56% -
Equity
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 26,234 25,140 25,121 27,744 34,909 31,334 28,188 -1.29%
NOSH 247,500 251,153 251,212 252,222 249,354 164,918 165,813 7.54%
Ratio Analysis
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 12.13% 1.82% -9.60% -2.59% 18.08% 11.03% 8.53% -
ROE 5.50% 0.70% -3.30% -0.72% 4.43% 3.21% 2.53% -
Per Share
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.81 3.82 3.44 3.07 3.43 5.53 5.04 -0.84%
EPS 0.58 0.07 -0.33 -0.08 0.62 0.61 0.43 5.58%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 0.106 0.1001 0.10 0.11 0.14 0.19 0.17 -8.21%
Adjusted Per Share Value based on latest NOSH - 254,375
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.81 3.88 3.49 3.12 3.45 3.69 3.38 6.61%
EPS 0.58 0.07 -0.33 -0.08 0.62 0.41 0.29 13.40%
DPS 0.00 0.00 0.00 0.00 1.01 0.67 0.67 -
NAPS 0.106 0.1016 0.1015 0.1121 0.141 0.1266 0.1139 -1.29%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/12/16 31/12/15 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.57 0.445 0.35 0.455 0.29 0.30 0.23 -
P/RPS 11.85 11.64 10.18 14.84 8.46 5.42 4.56 18.92%
P/EPS 97.70 638.65 -106.06 -573.81 46.77 49.18 53.49 11.55%
EY 1.02 0.16 -0.94 -0.17 2.14 2.03 1.87 -10.41%
DY 0.00 0.00 0.00 0.00 3.45 3.33 4.35 -
P/NAPS 5.38 4.45 3.50 4.14 2.07 1.58 1.35 28.52%
Price Multiplier on Announcement Date
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 08/02/17 11/02/16 24/08/15 25/08/14 26/08/13 14/08/12 25/08/11 -
Price 0.565 0.45 0.325 0.515 0.315 0.29 0.18 -
P/RPS 11.75 11.77 9.46 16.80 9.19 5.24 3.57 24.13%
P/EPS 96.84 645.82 -98.48 -649.47 50.81 47.54 41.86 16.44%
EY 1.03 0.15 -1.02 -0.15 1.97 2.10 2.39 -14.16%
DY 0.00 0.00 0.00 0.00 3.17 3.45 5.56 -
P/NAPS 5.33 4.50 3.25 4.68 2.25 1.53 1.06 34.06%

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