[SYMLIFE] QoQ Cumulative 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- 135.77%
YoY- 33.14%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 98,352 406,906 264,263 166,565 75,124 341,136 223,366 -42.15%
PBT 15,730 109,951 89,892 29,218 12,933 61,616 40,003 -46.35%
Tax -4,208 -24,053 -19,529 -8,098 -3,932 -14,737 -13,244 -53.46%
NP 11,522 85,898 70,363 21,120 9,001 46,879 26,759 -43.00%
-
NP to SH 11,392 86,591 71,053 21,578 9,152 47,435 27,123 -43.94%
-
Tax Rate 26.75% 21.88% 21.72% 27.72% 30.40% 23.92% 33.11% -
Total Cost 86,830 321,008 193,900 145,445 66,123 294,257 196,607 -42.03%
-
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 2.19% 17.17% 14.60% 4.84% 2.05% 10.44% 6.25% -
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 36.61 153.27 99.90 63.45 29.14 131.41 85.89 -43.39%
EPS 4.24 32.61 26.86 8.22 3.55 18.27 10.43 -45.15%
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 14.97 61.95 40.23 25.36 11.44 51.94 34.01 -42.16%
EPS 1.73 13.18 10.82 3.29 1.39 7.22 4.13 -44.04%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7936 0.768 0.741 0.6794 0.679 0.6916 0.6612 12.95%
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 3.09 0.60 0.81 1.26 2.61 0.58 0.85 136.61%
P/EPS 26.65 2.81 3.02 9.73 21.41 4.16 7.00 144.01%
EY 3.75 35.65 33.16 10.28 4.67 24.04 14.29 -59.04%
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 2.70 0.74 0.81 1.28 2.85 0.53 0.93 103.64%
P/EPS 23.35 3.50 3.02 9.85 23.38 3.83 7.67 110.19%
EY 4.28 28.61 33.16 10.15 4.28 26.10 13.04 -52.45%
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