[SYMLIFE] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 119.52%
YoY- 161.97%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 138,988 345,386 395,445 352,350 297,821 207,626 244,398 -8.97%
PBT 8,933 66,189 62,374 119,856 53,337 20,673 45,396 -23.72%
Tax -3,376 -14,137 -16,424 -26,038 -17,658 -6,888 -14,554 -21.60%
NP 5,557 52,052 45,950 93,817 35,678 13,785 30,841 -24.83%
-
NP to SH 8,204 53,152 46,186 94,737 36,164 13,873 23,846 -16.28%
-
Tax Rate 37.79% 21.36% 26.33% 21.72% 33.11% 33.32% 32.06% -
Total Cost 133,430 293,334 349,494 258,533 262,142 193,841 213,557 -7.53%
-
Net Worth 587,075 592,458 526,418 486,736 434,280 427,152 413,573 6.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 587,075 592,458 526,418 486,736 434,280 427,152 413,573 6.00%
NOSH 282,247 282,123 272,755 264,530 260,047 273,815 273,889 0.50%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 4.00% 15.07% 11.62% 26.63% 11.98% 6.64% 12.62% -
ROE 1.40% 8.97% 8.77% 19.46% 8.33% 3.25% 5.77% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 49.24 122.42 144.98 133.20 114.53 75.83 89.23 -9.42%
EPS 2.91 18.84 16.93 35.81 13.91 5.07 8.71 -16.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.10 1.93 1.84 1.67 1.56 1.51 5.48%
Adjusted Per Share Value based on latest NOSH - 268,739
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 21.16 52.58 60.21 53.64 45.34 31.61 37.21 -8.97%
EPS 1.25 8.09 7.03 14.42 5.51 2.11 3.63 -16.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8938 0.902 0.8015 0.741 0.6612 0.6503 0.6297 6.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.79 0.85 1.05 0.81 0.73 1.05 0.60 -
P/RPS 1.60 0.69 0.72 0.61 0.64 1.38 0.67 15.60%
P/EPS 27.18 4.51 6.20 2.26 5.25 20.72 6.89 25.68%
EY 3.68 22.16 16.13 44.21 19.05 4.83 14.51 -20.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.54 0.44 0.44 0.67 0.40 -0.85%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 27/02/14 27/02/13 28/02/12 24/02/11 24/02/10 -
Price 0.71 0.855 1.00 0.81 0.80 1.15 0.62 -
P/RPS 1.44 0.70 0.69 0.61 0.70 1.52 0.69 13.03%
P/EPS 24.43 4.54 5.91 2.26 5.75 22.70 7.12 22.80%
EY 4.09 22.04 16.93 44.21 17.38 4.41 14.04 -18.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.52 0.44 0.48 0.74 0.41 -3.07%

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