[SYMLIFE] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 74.89%
YoY- 283.81%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 264,263 166,565 75,124 341,136 223,366 163,163 62,348 160.76%
PBT 89,892 29,218 12,933 61,616 40,003 25,704 11,117 300.31%
Tax -19,529 -8,098 -3,932 -14,737 -13,244 -9,751 -3,408 218.53%
NP 70,363 21,120 9,001 46,879 26,759 15,953 7,709 333.83%
-
NP to SH 71,053 21,578 9,152 47,435 27,123 16,207 7,836 331.94%
-
Tax Rate 21.72% 27.72% 30.40% 23.92% 33.11% 37.94% 30.66% -
Total Cost 193,900 145,445 66,123 294,257 196,607 147,210 54,639 131.76%
-
Net Worth 486,736 446,260 445,998 454,293 434,280 433,929 438,377 7.19%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 486,736 446,260 445,998 454,293 434,280 433,929 438,377 7.19%
NOSH 264,530 262,506 257,802 259,596 260,047 261,403 273,986 -2.30%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 26.63% 12.68% 11.98% 13.74% 11.98% 9.78% 12.36% -
ROE 14.60% 4.84% 2.05% 10.44% 6.25% 3.73% 1.79% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 99.90 63.45 29.14 131.41 85.89 62.42 22.76 166.87%
EPS 26.86 8.22 3.55 18.27 10.43 6.20 2.86 342.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.70 1.73 1.75 1.67 1.66 1.60 9.71%
Adjusted Per Share Value based on latest NOSH - 261,373
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 40.23 25.36 11.44 51.94 34.01 24.84 9.49 160.78%
EPS 10.82 3.29 1.39 7.22 4.13 2.47 1.19 332.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.741 0.6794 0.679 0.6916 0.6612 0.6606 0.6674 7.18%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.81 0.80 0.76 0.76 0.73 0.72 0.98 -
P/RPS 0.81 1.26 2.61 0.58 0.85 1.15 4.31 -67.02%
P/EPS 3.02 9.73 21.41 4.16 7.00 11.61 34.27 -80.05%
EY 33.16 10.28 4.67 24.04 14.29 8.61 2.92 401.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.44 0.43 0.44 0.43 0.61 -19.49%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 19/11/12 29/08/12 29/05/12 28/02/12 24/11/11 22/08/11 -
Price 0.81 0.81 0.83 0.70 0.80 0.73 0.87 -
P/RPS 0.81 1.28 2.85 0.53 0.93 1.17 3.82 -64.27%
P/EPS 3.02 9.85 23.38 3.83 7.67 11.77 30.42 -78.40%
EY 33.16 10.15 4.28 26.10 13.04 8.49 3.29 363.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.48 0.40 0.48 0.44 0.54 -12.70%

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