[SYMLIFE] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -47.38%
YoY- 24.48%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 391,191 395,445 395,902 393,408 406,906 352,350 333,130 11.31%
PBT 64,392 62,374 64,216 62,920 109,951 119,856 58,436 6.69%
Tax -13,478 -16,424 -15,998 -16,832 -24,053 -26,038 -16,196 -11.53%
NP 50,914 45,950 48,218 46,088 85,898 93,817 42,240 13.27%
-
NP to SH 51,453 46,186 48,206 45,568 86,591 94,737 43,156 12.45%
-
Tax Rate 20.93% 26.33% 24.91% 26.75% 21.88% 21.72% 27.72% -
Total Cost 340,277 349,494 347,684 347,320 321,008 258,533 290,890 11.03%
-
Net Worth 547,478 526,418 534,726 521,237 504,413 486,736 446,260 14.61%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 110 - - - 79 - - -
Div Payout % 0.21% - - - 0.09% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 547,478 526,418 534,726 521,237 504,413 486,736 446,260 14.61%
NOSH 275,114 272,755 268,706 268,679 265,480 264,530 262,506 3.17%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 13.02% 11.62% 12.18% 11.72% 21.11% 26.63% 12.68% -
ROE 9.40% 8.77% 9.02% 8.74% 17.17% 19.46% 9.67% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 142.19 144.98 147.34 146.42 153.27 133.20 126.90 7.88%
EPS 18.71 16.93 17.94 16.96 32.61 35.81 16.44 9.01%
DPS 0.04 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 1.99 1.93 1.99 1.94 1.90 1.84 1.70 11.08%
Adjusted Per Share Value based on latest NOSH - 268,679
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 59.56 60.21 60.28 59.90 61.95 53.64 50.72 11.31%
EPS 7.83 7.03 7.34 6.94 13.18 14.42 6.57 12.42%
DPS 0.02 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.8335 0.8015 0.8141 0.7936 0.768 0.741 0.6794 14.61%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.965 1.05 1.18 1.13 0.915 0.81 0.80 -
P/RPS 0.68 0.72 0.80 0.77 0.60 0.61 0.63 5.22%
P/EPS 5.16 6.20 6.58 6.66 2.81 2.26 4.87 3.93%
EY 19.38 16.13 15.20 15.01 35.65 44.21 20.55 -3.83%
DY 0.04 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.48 0.54 0.59 0.58 0.48 0.44 0.47 1.41%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 27/11/13 28/08/13 29/05/13 27/02/13 19/11/12 -
Price 1.03 1.00 1.14 0.99 1.14 0.81 0.81 -
P/RPS 0.72 0.69 0.77 0.68 0.74 0.61 0.64 8.17%
P/EPS 5.51 5.91 6.35 5.84 3.50 2.26 4.93 7.70%
EY 18.16 16.93 15.74 17.13 28.61 44.21 20.30 -7.16%
DY 0.04 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.52 0.52 0.57 0.51 0.60 0.44 0.48 5.48%

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