[STEMLFE] YoY TTM Result on 31-Dec-2015 [#2]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
11-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 41.79%
YoY- 66.06%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 21,178 18,239 16,622 19,665 18,936 17,417 16,761 3.65%
PBT 2,156 -696 1,738 6,263 3,569 1,130 -2,555 -
Tax -69 44 -295 -218 -145 -209 -30 13.64%
NP 2,087 -652 1,443 6,045 3,424 921 -2,585 -
-
NP to SH 2,087 -652 1,443 6,045 3,424 626 -2,403 -
-
Tax Rate 3.20% - 16.97% 3.48% 4.06% 18.50% - -
Total Cost 19,091 18,891 15,179 13,620 15,512 16,496 19,346 -0.20%
-
Net Worth 26,234 24,860 27,981 34,518 31,280 27,829 33,830 -3.83%
Dividend
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 26,234 24,860 27,981 34,518 31,280 27,829 33,830 -3.83%
NOSH 247,500 248,600 254,375 246,562 164,634 163,703 170,000 5.93%
Ratio Analysis
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.85% -3.57% 8.68% 30.74% 18.08% 5.29% -15.42% -
ROE 7.96% -2.62% 5.16% 17.51% 10.95% 2.25% -7.10% -
Per Share
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.56 7.34 6.53 7.98 11.50 10.64 9.86 -2.14%
EPS 0.84 -0.26 0.57 2.45 2.08 0.38 -1.41 -
DPS 0.00 0.00 0.49 1.00 1.00 3.05 0.00 -
NAPS 0.106 0.10 0.11 0.14 0.19 0.17 0.199 -9.22%
Adjusted Per Share Value based on latest NOSH - 248,600
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.56 7.37 6.72 7.95 7.65 7.04 6.77 3.66%
EPS 0.84 -0.26 0.58 2.44 1.38 0.25 -0.97 -
DPS 0.00 0.00 0.51 1.00 0.67 2.02 0.00 -
NAPS 0.106 0.1004 0.1131 0.1395 0.1264 0.1124 0.1367 -3.83%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 31/12/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.57 0.445 0.455 0.29 0.30 0.23 0.21 -
P/RPS 6.66 6.07 6.96 3.64 2.61 2.16 2.13 19.13%
P/EPS 67.60 -169.67 80.21 11.83 14.42 60.15 -14.86 -
EY 1.48 -0.59 1.25 8.45 6.93 1.66 -6.73 -
DY 0.00 0.00 1.09 3.45 3.33 13.28 0.00 -
P/NAPS 5.38 4.45 4.14 2.07 1.58 1.35 1.06 28.34%
Price Multiplier on Announcement Date
31/12/16 31/12/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 08/02/17 11/02/16 25/08/14 26/08/13 14/08/12 25/08/11 26/08/10 -
Price 0.565 0.45 0.515 0.315 0.29 0.18 0.26 -
P/RPS 6.60 6.13 7.88 3.95 2.52 1.69 2.64 15.11%
P/EPS 67.00 -171.58 90.79 12.85 13.94 47.07 -18.39 -
EY 1.49 -0.58 1.10 7.78 7.17 2.12 -5.44 -
DY 0.00 0.00 0.96 3.17 3.45 16.97 0.00 -
P/NAPS 5.33 4.50 4.68 2.25 1.53 1.06 1.31 24.05%

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