[SYMLIFE] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -5.23%
YoY- 82.55%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 439,227 438,292 430,134 406,906 382,033 344,538 353,912 15.44%
PBT 66,840 112,841 112,748 109,951 111,505 65,130 63,432 3.54%
Tax -16,842 -23,954 -24,329 -24,053 -21,022 -13,084 -15,261 6.77%
NP 49,998 88,887 88,419 85,898 90,483 52,046 48,171 2.50%
-
NP to SH 50,178 89,116 88,831 86,591 91,365 52,806 48,751 1.93%
-
Tax Rate 25.20% 21.23% 21.58% 21.88% 18.85% 20.09% 24.06% -
Total Cost 389,229 349,405 341,715 321,008 291,550 292,492 305,741 17.41%
-
Net Worth 542,304 534,775 521,237 510,132 494,481 454,283 445,998 13.88%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 80 80 80 80 - - - -
Div Payout % 0.16% 0.09% 0.09% 0.09% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 542,304 534,775 521,237 510,132 494,481 454,283 445,998 13.88%
NOSH 280,986 268,731 268,679 268,490 268,739 267,225 257,802 5.89%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.38% 20.28% 20.56% 21.11% 23.68% 15.11% 13.61% -
ROE 9.25% 16.66% 17.04% 16.97% 18.48% 11.62% 10.93% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 156.32 163.10 160.09 151.55 142.16 128.93 137.28 9.01%
EPS 17.86 33.16 33.06 32.25 34.00 19.76 18.91 -3.72%
DPS 0.03 0.03 0.03 0.03 0.00 0.00 0.00 -
NAPS 1.93 1.99 1.94 1.90 1.84 1.70 1.73 7.54%
Adjusted Per Share Value based on latest NOSH - 268,490
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 61.31 61.18 60.04 56.80 53.32 48.09 49.40 15.44%
EPS 7.00 12.44 12.40 12.09 12.75 7.37 6.80 1.94%
DPS 0.01 0.01 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.7569 0.7464 0.7275 0.712 0.6902 0.6341 0.6225 13.87%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.05 1.18 1.13 0.915 0.81 0.80 0.76 -
P/RPS 0.67 0.72 0.71 0.60 0.57 0.62 0.55 14.02%
P/EPS 5.88 3.56 3.42 2.84 2.38 4.05 4.02 28.76%
EY 17.01 28.10 29.26 35.25 41.97 24.70 24.88 -22.33%
DY 0.03 0.03 0.03 0.03 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.58 0.48 0.44 0.47 0.44 14.58%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 29/05/13 27/02/13 19/11/12 29/08/12 -
Price 1.00 1.14 0.99 1.14 0.81 0.81 0.83 -
P/RPS 0.64 0.70 0.62 0.75 0.57 0.63 0.60 4.38%
P/EPS 5.60 3.44 2.99 3.53 2.38 4.10 4.39 17.56%
EY 17.86 29.09 33.40 28.29 41.97 24.40 22.78 -14.93%
DY 0.03 0.03 0.03 0.03 0.00 0.00 0.00 -
P/NAPS 0.52 0.57 0.51 0.60 0.44 0.48 0.48 5.46%

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