[STEMLFE] YoY TTM 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- -45.13%
YoY- -76.13%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 21,178 18,239 17,882 16,622 19,665 18,936 17,417 3.61%
PBT 2,156 -696 -2,088 1,738 6,263 3,569 1,130 12.44%
Tax -69 44 -332 -295 -218 -145 -209 -18.22%
NP 2,087 -652 -2,420 1,443 6,045 3,424 921 16.00%
-
NP to SH 2,087 -652 -2,420 1,443 6,045 3,424 626 24.42%
-
Tax Rate 3.20% - - 16.97% 3.48% 4.06% 18.50% -
Total Cost 19,091 18,891 20,302 15,179 13,620 15,512 16,496 2.68%
-
Net Worth 26,234 24,860 24,714 27,981 34,518 31,280 27,829 -1.06%
Dividend
31/12/16 31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - 1,256 2,465 1,646 5,000 -
Div Payout % - - - 87.06% 40.79% 48.08% 798.72% -
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 24,860 24,714 27,981 34,518 31,280 27,829 -1.06%
NOSH 247,500 248,600 247,142 254,375 246,562 164,634 163,703 7.79%
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 9.85% -3.57% -13.53% 8.68% 30.74% 18.08% 5.29% -
ROE 7.96% -2.62% -9.79% 5.16% 17.51% 10.95% 2.25% -
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 8.56 7.34 7.24 6.53 7.98 11.50 10.64 -3.87%
EPS 0.84 -0.26 -0.98 0.57 2.45 2.08 0.38 15.48%
DPS 0.00 0.00 0.00 0.49 1.00 1.00 3.05 -
NAPS 0.106 0.10 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 8.56 7.37 7.23 6.72 7.95 7.65 7.04 3.61%
EPS 0.84 -0.26 -0.98 0.58 2.44 1.38 0.25 24.60%
DPS 0.00 0.00 0.00 0.51 1.00 0.67 2.02 -
NAPS 0.106 0.1004 0.0999 0.1131 0.1395 0.1264 0.1124 -1.05%
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 6.66 6.07 4.84 6.96 3.64 2.61 2.16 22.67%
P/EPS 67.60 -169.67 -35.74 80.21 11.83 14.42 60.15 2.14%
EY 1.48 -0.59 -2.80 1.25 8.45 6.93 1.66 -2.06%
DY 0.00 0.00 0.00 1.09 3.45 3.33 13.28 -
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 6.60 6.13 4.49 7.88 3.95 2.52 1.69 28.05%
P/EPS 67.00 -171.58 -33.19 90.79 12.85 13.94 47.07 6.61%
EY 1.49 -0.58 -3.01 1.10 7.78 7.17 2.12 -6.19%
DY 0.00 0.00 0.00 0.96 3.17 3.45 16.97 -
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