[STEMLFE] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -0.79%
YoY- -2396.91%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 18,758 19,542 17,684 16,924 14,704 18,947 20,962 -1.83%
PBT 3,856 5,904 1,476 -2,614 -136 2,208 6,087 -7.32%
Tax -240 -142 -246 4 -275 -206 -9 72.76%
NP 3,616 5,762 1,230 -2,610 -411 2,002 6,078 -8.28%
-
NP to SH 3,616 5,762 886 -2,422 -97 1,849 6,078 -8.28%
-
Tax Rate 6.22% 2.41% 16.67% - - 9.33% 0.15% -
Total Cost 15,142 13,780 16,454 19,534 15,115 16,945 14,884 0.28%
-
Net Worth 32,662 32,956 29,742 31,715 36,911 0 37,407 -2.23%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 3,721 1,646 4,983 1,669 - - 1,567 15.48%
Div Payout % 102.93% 28.57% 562.43% 0.00% - - 25.79% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 32,662 32,956 29,742 31,715 36,911 0 37,407 -2.23%
NOSH 251,250 164,782 165,238 166,923 167,777 48,571 165,156 7.23%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 19.28% 29.49% 6.96% -15.42% -2.80% 10.57% 29.00% -
ROE 11.07% 17.48% 2.98% -7.64% -0.26% 0.00% 16.25% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 7.47 11.86 10.70 10.14 8.76 39.01 12.69 -8.44%
EPS 1.44 3.50 0.54 -1.45 -0.06 3.81 3.68 -14.46%
DPS 1.48 1.00 3.02 1.00 0.00 0.00 0.95 7.66%
NAPS 0.13 0.20 0.18 0.19 0.22 0.00 0.2265 -8.83%
Adjusted Per Share Value based on latest NOSH - 166,923
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 7.58 7.90 7.15 6.84 5.94 7.66 8.47 -1.83%
EPS 1.46 2.33 0.36 -0.98 -0.04 0.75 2.46 -8.32%
DPS 1.50 0.67 2.01 0.67 0.00 0.00 0.63 15.54%
NAPS 0.132 0.1332 0.1202 0.1281 0.1491 0.00 0.1511 -2.22%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.47 0.24 0.15 0.29 0.43 0.78 2.84 -
P/RPS 6.30 2.02 1.40 2.86 4.91 2.00 22.38 -19.02%
P/EPS 32.66 6.86 27.97 -19.99 -743.76 20.49 77.17 -13.34%
EY 3.06 14.57 3.57 -5.00 -0.13 4.88 1.30 15.32%
DY 3.15 4.17 20.10 3.45 0.00 0.00 0.33 45.59%
P/NAPS 3.62 1.20 0.83 1.53 1.95 0.00 12.54 -18.68%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 19/11/12 24/11/11 30/11/10 26/11/09 26/11/08 28/11/07 -
Price 0.40 0.24 0.19 0.25 0.38 0.80 2.32 -
P/RPS 5.36 2.02 1.78 2.47 4.34 2.05 18.28 -18.47%
P/EPS 27.79 6.86 35.43 -17.23 -657.27 21.02 63.04 -12.74%
EY 3.60 14.57 2.82 -5.80 -0.15 4.76 1.59 14.57%
DY 3.70 4.17 15.87 4.00 0.00 0.00 0.41 44.24%
P/NAPS 3.08 1.20 1.06 1.32 1.73 0.00 10.24 -18.13%

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