[STEMLFE] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
04-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -2807.22%
YoY- -287.62%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 20,238 18,175 16,515 15,824 18,508 20,456 14,578 5.61%
PBT 5,703 3,315 -64 -2,950 1,734 5,637 3,799 6.99%
Tax -198 -184 -113 -82 -225 -121 -7 74.46%
NP 5,505 3,131 -177 -3,032 1,509 5,516 3,792 6.40%
-
NP to SH 5,505 3,131 -378 -2,820 1,503 5,516 3,792 6.40%
-
Tax Rate 3.47% 5.55% - - 12.98% 2.15% 0.18% -
Total Cost 14,733 15,044 16,692 18,856 16,999 14,940 10,786 5.32%
-
Net Worth 35,410 31,196 30,934 33,212 36,118 37,909 30,757 2.37%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,646 4,983 1,669 - - - - -
Div Payout % 29.91% 159.16% 0.00% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 35,410 31,196 30,934 33,212 36,118 37,909 30,757 2.37%
NOSH 168,620 164,190 162,812 165,483 157,999 165,185 156,764 1.22%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 27.20% 17.23% -1.07% -19.16% 8.15% 26.97% 26.01% -
ROE 15.55% 10.04% -1.22% -8.49% 4.16% 14.55% 12.33% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.00 11.07 10.14 9.56 11.71 12.38 9.30 4.33%
EPS 3.26 1.91 -0.23 -1.70 0.95 3.34 2.42 5.08%
DPS 0.98 3.03 1.03 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.19 0.2007 0.2286 0.2295 0.1962 1.13%
Adjusted Per Share Value based on latest NOSH - 165,483
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.18 7.34 6.67 6.39 7.48 8.27 5.89 5.62%
EPS 2.22 1.27 -0.15 -1.14 0.61 2.23 1.53 6.39%
DPS 0.67 2.01 0.67 0.00 0.00 0.00 0.00 -
NAPS 0.1431 0.126 0.125 0.1342 0.1459 0.1532 0.1243 2.37%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.26 0.19 0.25 0.37 0.77 2.73 0.49 -
P/RPS 2.17 1.72 2.46 3.87 6.57 22.05 5.27 -13.73%
P/EPS 7.96 9.96 -107.68 -21.71 80.94 81.75 20.26 -14.40%
EY 12.56 10.04 -0.93 -4.61 1.24 1.22 4.94 16.81%
DY 3.76 15.97 4.10 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.00 1.32 1.84 3.37 11.90 2.50 -11.01%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 28/02/12 28/02/11 04/03/10 10/03/09 29/02/08 - -
Price 0.25 0.19 0.22 0.23 0.59 1.69 0.00 -
P/RPS 2.08 1.72 2.17 2.41 5.04 13.65 0.00 -
P/EPS 7.66 9.96 -94.76 -13.50 62.02 50.61 0.00 -
EY 13.06 10.04 -1.06 -7.41 1.61 1.98 0.00 -
DY 3.91 15.97 4.66 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.00 1.16 1.15 2.58 7.36 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