[STEMLFE] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 7.3%
YoY- 446.96%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 17,882 16,622 19,665 18,936 17,417 16,761 15,829 2.05%
PBT -2,088 1,738 6,263 3,569 1,130 -2,555 -487 27.44%
Tax -332 -295 -218 -145 -209 -30 -241 5.48%
NP -2,420 1,443 6,045 3,424 921 -2,585 -728 22.15%
-
NP to SH -2,420 1,443 6,045 3,424 626 -2,403 -584 26.72%
-
Tax Rate - 16.97% 3.48% 4.06% 18.50% - - -
Total Cost 20,302 15,179 13,620 15,512 16,496 19,346 16,557 3.45%
-
Net Worth 24,714 27,981 34,518 31,280 27,829 33,830 34,466 -5.39%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 1,256 2,465 1,646 5,000 - - -
Div Payout % - 87.06% 40.79% 48.08% 798.72% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 24,714 27,981 34,518 31,280 27,829 33,830 34,466 -5.39%
NOSH 247,142 254,375 246,562 164,634 163,703 170,000 156,666 7.88%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -13.53% 8.68% 30.74% 18.08% 5.29% -15.42% -4.60% -
ROE -9.79% 5.16% 17.51% 10.95% 2.25% -7.10% -1.69% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.24 6.53 7.98 11.50 10.64 9.86 10.10 -5.39%
EPS -0.98 0.57 2.45 2.08 0.38 -1.41 -0.37 17.61%
DPS 0.00 0.49 1.00 1.00 3.05 0.00 0.00 -
NAPS 0.10 0.11 0.14 0.19 0.17 0.199 0.22 -12.30%
Adjusted Per Share Value based on latest NOSH - 164,634
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.23 6.72 7.95 7.65 7.04 6.77 6.40 2.05%
EPS -0.98 0.58 2.44 1.38 0.25 -0.97 -0.24 26.41%
DPS 0.00 0.51 1.00 0.67 2.02 0.00 0.00 -
NAPS 0.0999 0.1131 0.1395 0.1264 0.1124 0.1367 0.1393 -5.38%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.35 0.455 0.29 0.30 0.23 0.21 0.57 -
P/RPS 4.84 6.96 3.64 2.61 2.16 2.13 5.64 -2.51%
P/EPS -35.74 80.21 11.83 14.42 60.15 -14.86 -152.91 -21.50%
EY -2.80 1.25 8.45 6.93 1.66 -6.73 -0.65 27.54%
DY 0.00 1.09 3.45 3.33 13.28 0.00 0.00 -
P/NAPS 3.50 4.14 2.07 1.58 1.35 1.06 2.59 5.14%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 25/08/14 26/08/13 14/08/12 25/08/11 26/08/10 20/08/09 -
Price 0.325 0.515 0.315 0.29 0.18 0.26 0.51 -
P/RPS 4.49 7.88 3.95 2.52 1.69 2.64 5.05 -1.93%
P/EPS -33.19 90.79 12.85 13.94 47.07 -18.39 -136.82 -21.01%
EY -3.01 1.10 7.78 7.17 2.12 -5.44 -0.73 26.61%
DY 0.00 0.96 3.17 3.45 16.97 0.00 0.00 -
P/NAPS 3.25 4.68 2.25 1.53 1.06 1.31 2.32 5.77%

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