[SYMLIFE] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 111.58%
YoY- 11.7%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 82,730 391,191 296,584 197,951 98,352 406,906 264,263 -53.99%
PBT 14,677 64,392 46,781 32,108 15,730 109,951 89,892 -70.22%
Tax -3,857 -13,478 -12,318 -7,999 -4,208 -24,053 -19,529 -66.18%
NP 10,820 50,914 34,463 24,109 11,522 85,898 70,363 -71.39%
-
NP to SH 11,014 51,453 34,640 24,103 11,392 86,591 71,053 -71.24%
-
Tax Rate 26.28% 20.93% 26.33% 24.91% 26.75% 21.88% 21.72% -
Total Cost 71,910 340,277 262,121 173,842 86,830 321,008 193,900 -48.47%
-
Net Worth 573,292 547,478 526,418 534,726 521,237 504,413 486,736 11.56%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 110 - - - 79 - -
Div Payout % - 0.21% - - - 0.09% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 573,292 547,478 526,418 534,726 521,237 504,413 486,736 11.56%
NOSH 282,410 275,114 272,755 268,706 268,679 265,480 264,530 4.46%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.08% 13.02% 11.62% 12.18% 11.72% 21.11% 26.63% -
ROE 1.92% 9.40% 6.58% 4.51% 2.19% 17.17% 14.60% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 29.29 142.19 108.74 73.67 36.61 153.27 99.90 -55.96%
EPS 3.90 18.71 12.70 8.97 4.24 32.61 26.86 -72.47%
DPS 0.00 0.04 0.00 0.00 0.00 0.03 0.00 -
NAPS 2.03 1.99 1.93 1.99 1.94 1.90 1.84 6.78%
Adjusted Per Share Value based on latest NOSH - 268,731
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.60 59.56 45.15 30.14 14.97 61.95 40.23 -53.97%
EPS 1.68 7.83 5.27 3.67 1.73 13.18 10.82 -71.21%
DPS 0.00 0.02 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.8728 0.8335 0.8015 0.8141 0.7936 0.768 0.741 11.56%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.03 0.965 1.05 1.18 1.13 0.915 0.81 -
P/RPS 3.52 0.68 0.97 1.60 3.09 0.60 0.81 167.01%
P/EPS 26.41 5.16 8.27 13.15 26.65 2.81 3.02 326.15%
EY 3.79 19.38 12.10 7.60 3.75 35.65 33.16 -76.54%
DY 0.00 0.04 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.51 0.48 0.54 0.59 0.58 0.48 0.44 10.37%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 29/05/14 27/02/14 27/11/13 28/08/13 29/05/13 27/02/13 -
Price 1.19 1.03 1.00 1.14 0.99 1.14 0.81 -
P/RPS 4.06 0.72 0.92 1.55 2.70 0.74 0.81 193.74%
P/EPS 30.51 5.51 7.87 12.71 23.35 3.50 3.02 369.31%
EY 3.28 18.16 12.70 7.87 4.28 28.61 33.16 -78.70%
DY 0.00 0.04 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.59 0.52 0.52 0.57 0.51 0.60 0.44 21.66%

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