[STEMLFE] YoY TTM 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- 83.39%
YoY- -105.25%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 19,542 17,684 16,924 14,704 18,947 20,962 12,284 8.03%
PBT 5,904 1,476 -2,614 -136 2,208 6,087 3,042 11.67%
Tax -142 -246 4 -275 -206 -9 -14 47.07%
NP 5,762 1,230 -2,610 -411 2,002 6,078 3,028 11.30%
-
NP to SH 5,762 886 -2,422 -97 1,849 6,078 3,028 11.30%
-
Tax Rate 2.41% 16.67% - - 9.33% 0.15% 0.46% -
Total Cost 13,780 16,454 19,534 15,115 16,945 14,884 9,256 6.85%
-
Net Worth 32,956 29,742 31,715 36,911 0 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 1,646 4,983 1,669 - - 1,567 - -
Div Payout % 28.57% 562.43% 0.00% - - 25.79% - -
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 0 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 29.49% 6.96% -15.42% -2.80% 10.57% 29.00% 24.65% -
ROE 17.48% 2.98% -7.64% -0.26% 0.00% 16.25% 14.30% -
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 11.86 10.70 10.14 8.76 39.01 12.69 9.87 3.10%
EPS 3.50 0.54 -1.45 -0.06 3.81 3.68 2.43 6.26%
DPS 1.00 3.02 1.00 0.00 0.00 0.95 0.00 -
NAPS 0.20 0.18 0.19 0.22 0.00 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 7.90 7.15 6.84 5.94 7.66 8.47 4.96 8.05%
EPS 2.33 0.36 -0.98 -0.04 0.75 2.46 1.22 11.37%
DPS 0.67 2.01 0.67 0.00 0.00 0.63 0.00 -
NAPS 0.1332 0.1202 0.1281 0.1491 0.00 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 2.02 1.40 2.86 4.91 2.00 22.38 0.00 -
P/EPS 6.86 27.97 -19.99 -743.76 20.49 77.17 0.00 -
EY 14.57 3.57 -5.00 -0.13 4.88 1.30 0.00 -
DY 4.17 20.10 3.45 0.00 0.00 0.33 0.00 -
P/NAPS 1.20 0.83 1.53 1.95 0.00 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 - -
Price 0.24 0.19 0.25 0.38 0.80 2.32 0.00 -
P/RPS 2.02 1.78 2.47 4.34 2.05 18.28 0.00 -
P/EPS 6.86 35.43 -17.23 -657.27 21.02 63.04 0.00 -
EY 14.57 2.82 -5.80 -0.15 4.76 1.59 0.00 -
DY 4.17 15.87 4.00 0.00 0.00 0.41 0.00 -
P/NAPS 1.20 1.06 1.32 1.73 0.00 10.24 0.00 -

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