[SYMLIFE] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 17.89%
YoY- 33.14%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 393,408 406,906 352,350 333,130 300,496 341,136 297,821 20.41%
PBT 62,920 109,951 119,856 58,436 51,732 61,616 53,337 11.65%
Tax -16,832 -24,053 -26,038 -16,196 -15,728 -14,737 -17,658 -3.14%
NP 46,088 85,898 93,817 42,240 36,004 46,879 35,678 18.62%
-
NP to SH 45,568 86,591 94,737 43,156 36,608 47,435 36,164 16.67%
-
Tax Rate 26.75% 21.88% 21.72% 27.72% 30.40% 23.92% 33.11% -
Total Cost 347,320 321,008 258,533 290,890 264,492 294,257 262,142 20.65%
-
Net Worth 521,237 504,413 486,736 446,260 445,998 454,293 434,280 12.95%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 79 - - - - - -
Div Payout % - 0.09% - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 521,237 504,413 486,736 446,260 445,998 454,293 434,280 12.95%
NOSH 268,679 265,480 264,530 262,506 257,802 259,596 260,047 2.20%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.72% 21.11% 26.63% 12.68% 11.98% 13.74% 11.98% -
ROE 8.74% 17.17% 19.46% 9.67% 8.21% 10.44% 8.33% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 146.42 153.27 133.20 126.90 116.56 131.41 114.53 17.81%
EPS 16.96 32.61 35.81 16.44 14.20 18.27 13.91 14.14%
DPS 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.90 1.84 1.70 1.73 1.75 1.67 10.51%
Adjusted Per Share Value based on latest NOSH - 267,225
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 54.91 56.80 49.18 46.50 41.94 47.62 41.57 20.40%
EPS 6.36 12.09 13.22 6.02 5.11 6.62 5.05 16.63%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7275 0.704 0.6794 0.6229 0.6225 0.6341 0.6062 12.94%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.13 0.915 0.81 0.80 0.76 0.76 0.73 -
P/RPS 0.77 0.60 0.61 0.63 0.65 0.58 0.64 13.13%
P/EPS 6.66 2.81 2.26 4.87 5.35 4.16 5.25 17.20%
EY 15.01 35.65 44.21 20.55 18.68 24.04 19.05 -14.70%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.48 0.44 0.47 0.44 0.43 0.44 20.24%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 27/02/13 19/11/12 29/08/12 29/05/12 28/02/12 -
Price 0.99 1.14 0.81 0.81 0.83 0.70 0.80 -
P/RPS 0.68 0.74 0.61 0.64 0.71 0.53 0.70 -1.91%
P/EPS 5.84 3.50 2.26 4.93 5.85 3.83 5.75 1.04%
EY 17.13 28.61 44.21 20.30 17.11 26.10 17.38 -0.96%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 0.44 0.48 0.48 0.40 0.48 4.12%

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