[SYMLIFE] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -78.59%
YoY- -3.32%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 286,121 259,040 126,925 82,730 391,191 296,584 197,951 27.86%
PBT 54,550 49,642 39,125 14,677 64,392 46,781 32,108 42.42%
Tax -11,966 -10,603 -6,102 -3,857 -13,478 -12,318 -7,999 30.83%
NP 42,584 39,039 33,023 10,820 50,914 34,463 24,109 46.17%
-
NP to SH 43,910 39,864 33,374 11,014 51,453 34,640 24,103 49.21%
-
Tax Rate 21.94% 21.36% 15.60% 26.28% 20.93% 26.33% 24.91% -
Total Cost 243,537 220,001 93,902 71,910 340,277 262,121 173,842 25.22%
-
Net Worth 583,929 592,458 595,258 573,292 547,478 526,418 534,726 6.04%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - 110 - - -
Div Payout % - - - - 0.21% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 583,929 592,458 595,258 573,292 547,478 526,418 534,726 6.04%
NOSH 282,091 282,123 282,113 282,410 275,114 272,755 268,706 3.29%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 14.88% 15.07% 26.02% 13.08% 13.02% 11.62% 12.18% -
ROE 7.52% 6.73% 5.61% 1.92% 9.40% 6.58% 4.51% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 101.43 91.82 44.99 29.29 142.19 108.74 73.67 23.78%
EPS 15.57 14.13 11.83 3.90 18.71 12.70 8.97 44.48%
DPS 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
NAPS 2.07 2.10 2.11 2.03 1.99 1.93 1.99 2.66%
Adjusted Per Share Value based on latest NOSH - 282,410
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 43.56 39.44 19.32 12.60 59.56 45.15 30.14 27.85%
EPS 6.69 6.07 5.08 1.68 7.83 5.27 3.67 49.27%
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.889 0.902 0.9063 0.8728 0.8335 0.8015 0.8141 6.04%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.80 0.85 1.07 1.03 0.965 1.05 1.18 -
P/RPS 0.79 0.93 2.38 3.52 0.68 0.97 1.60 -37.55%
P/EPS 5.14 6.02 9.04 26.41 5.16 8.27 13.15 -46.57%
EY 19.46 16.62 11.06 3.79 19.38 12.10 7.60 87.27%
DY 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.39 0.40 0.51 0.51 0.48 0.54 0.59 -24.13%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 26/02/15 27/11/14 25/08/14 29/05/14 27/02/14 27/11/13 -
Price 0.85 0.855 0.97 1.19 1.03 1.00 1.14 -
P/RPS 0.84 0.93 2.16 4.06 0.72 0.92 1.55 -33.55%
P/EPS 5.46 6.05 8.20 30.51 5.51 7.87 12.71 -43.09%
EY 18.31 16.53 12.20 3.28 18.16 12.70 7.87 75.67%
DY 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.41 0.41 0.46 0.59 0.52 0.52 0.57 -19.73%

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