[STEMLFE] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 221.28%
YoY- 1432.35%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 5,367 4,761 4,494 4,331 5,456 5,301 4,134 4.44%
PBT 3,081 746 400 459 108 1,060 1,496 12.78%
Tax -49 -52 -15 -49 -15 -3 -2 70.33%
NP 3,032 694 385 410 93 1,057 1,494 12.50%
-
NP to SH 3,032 694 434 453 -34 1,057 1,494 12.50%
-
Tax Rate 1.59% 6.97% 3.75% 10.68% 13.89% 0.28% 0.13% -
Total Cost 2,335 4,067 4,109 3,921 5,363 4,244 2,640 -2.02%
-
Net Worth 32,956 29,742 31,715 36,911 11,059 37,407 21,177 7.64%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 1,652 1,669 - - - - -
Div Payout % - 238.10% 384.62% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 32,956 29,742 31,715 36,911 11,059 37,407 21,177 7.64%
NOSH 164,782 165,238 166,923 167,777 48,571 165,156 124,499 4.77%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 56.49% 14.58% 8.57% 9.47% 1.70% 19.94% 36.14% -
ROE 9.20% 2.33% 1.37% 1.23% -0.31% 2.83% 7.05% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.26 2.88 2.69 2.58 11.23 3.21 3.32 -0.30%
EPS 1.84 0.42 0.26 0.27 0.07 0.64 1.20 7.37%
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.19 0.22 0.2277 0.2265 0.1701 2.73%
Adjusted Per Share Value based on latest NOSH - 167,777
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.17 1.92 1.82 1.75 2.20 2.14 1.67 4.45%
EPS 1.23 0.28 0.18 0.18 -0.01 0.43 0.60 12.69%
DPS 0.00 0.67 0.67 0.00 0.00 0.00 0.00 -
NAPS 0.1332 0.1202 0.1281 0.1491 0.0447 0.1511 0.0856 7.64%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 - -
Price 0.24 0.15 0.29 0.43 0.78 2.84 0.00 -
P/RPS 7.37 5.21 10.77 16.66 6.94 88.48 0.00 -
P/EPS 13.04 35.71 111.54 159.26 -1,114.29 443.75 0.00 -
EY 7.67 2.80 0.90 0.63 -0.09 0.23 0.00 -
DY 0.00 6.67 3.45 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.83 1.53 1.95 3.43 12.54 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 24/11/11 30/11/10 26/11/09 26/11/08 28/11/07 27/11/06 -
Price 0.24 0.19 0.25 0.38 0.80 2.32 0.48 -
P/RPS 7.37 6.59 9.29 14.72 7.12 72.28 14.46 -10.61%
P/EPS 13.04 45.24 96.15 140.74 -1,142.86 362.50 40.00 -17.02%
EY 7.67 2.21 1.04 0.71 -0.09 0.28 2.50 20.52%
DY 0.00 5.26 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.06 1.32 1.73 3.51 10.24 2.82 -13.26%

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