[SYMLIFE] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 67.35%
YoY- 160.67%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 166,565 75,124 341,136 223,366 163,163 62,348 243,780 -22.37%
PBT 29,218 12,933 61,616 40,003 25,704 11,117 20,324 27.29%
Tax -8,098 -3,932 -14,737 -13,244 -9,751 -3,408 -8,434 -2.66%
NP 21,120 9,001 46,879 26,759 15,953 7,709 11,890 46.51%
-
NP to SH 21,578 9,152 47,435 27,123 16,207 7,836 12,359 44.84%
-
Tax Rate 27.72% 30.40% 23.92% 33.11% 37.94% 30.66% 41.50% -
Total Cost 145,445 66,123 294,257 196,607 147,210 54,639 231,890 -26.66%
-
Net Worth 446,260 445,998 454,293 434,280 433,929 438,377 429,951 2.50%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - 5,477 -
Div Payout % - - - - - - 44.32% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 446,260 445,998 454,293 434,280 433,929 438,377 429,951 2.50%
NOSH 262,506 257,802 259,596 260,047 261,403 273,986 273,854 -2.77%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.68% 11.98% 13.74% 11.98% 9.78% 12.36% 4.88% -
ROE 4.84% 2.05% 10.44% 6.25% 3.73% 1.79% 2.87% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 63.45 29.14 131.41 85.89 62.42 22.76 89.02 -20.15%
EPS 8.22 3.55 18.27 10.43 6.20 2.86 4.51 49.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.70 1.73 1.75 1.67 1.66 1.60 1.57 5.43%
Adjusted Per Share Value based on latest NOSH - 258,061
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 25.36 11.44 51.94 34.01 24.84 9.49 37.11 -22.36%
EPS 3.29 1.39 7.22 4.13 2.47 1.19 1.88 45.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
NAPS 0.6794 0.679 0.6916 0.6612 0.6606 0.6674 0.6546 2.50%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.80 0.76 0.76 0.73 0.72 0.98 1.11 -
P/RPS 1.26 2.61 0.58 0.85 1.15 4.31 1.25 0.53%
P/EPS 9.73 21.41 4.16 7.00 11.61 34.27 24.60 -46.02%
EY 10.28 4.67 24.04 14.29 8.61 2.92 4.07 85.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.80 -
P/NAPS 0.47 0.44 0.43 0.44 0.43 0.61 0.71 -23.98%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 29/08/12 29/05/12 28/02/12 24/11/11 22/08/11 23/05/11 -
Price 0.81 0.83 0.70 0.80 0.73 0.87 1.00 -
P/RPS 1.28 2.85 0.53 0.93 1.17 3.82 1.12 9.28%
P/EPS 9.85 23.38 3.83 7.67 11.77 30.42 22.16 -41.67%
EY 10.15 4.28 26.10 13.04 8.49 3.29 4.51 71.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
P/NAPS 0.48 0.48 0.40 0.48 0.44 0.54 0.64 -17.40%

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