[SYMLIFE] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 43.72%
YoY- -51.25%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 180,065 104,241 259,040 296,584 264,263 223,366 155,720 2.44%
PBT 26,935 6,700 49,642 46,781 89,892 40,003 15,505 9.63%
Tax -6,992 -2,532 -10,603 -12,318 -19,529 -13,244 -5,166 5.16%
NP 19,943 4,168 39,039 34,463 70,363 26,759 10,339 11.56%
-
NP to SH 20,984 6,153 39,864 34,640 71,053 27,123 10,405 12.39%
-
Tax Rate 25.96% 37.79% 21.36% 26.33% 21.72% 33.11% 33.32% -
Total Cost 160,122 100,073 220,001 262,121 193,900 196,607 145,381 1.62%
-
Net Worth 597,931 587,075 592,458 526,418 486,736 434,280 427,152 5.76%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 597,931 587,075 592,458 526,418 486,736 434,280 427,152 5.76%
NOSH 310,000 282,247 282,123 272,755 264,530 260,047 273,815 2.08%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.08% 4.00% 15.07% 11.62% 26.63% 11.98% 6.64% -
ROE 3.51% 1.05% 6.73% 6.58% 14.60% 6.25% 2.44% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 63.84 36.93 91.82 108.74 99.90 85.89 56.87 1.94%
EPS 7.44 2.18 14.13 12.70 26.86 10.43 3.80 11.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.08 2.10 1.93 1.84 1.67 1.56 5.24%
Adjusted Per Share Value based on latest NOSH - 280,986
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 27.41 15.87 39.44 45.15 40.23 34.01 23.71 2.44%
EPS 3.19 0.94 6.07 5.27 10.82 4.13 1.58 12.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9103 0.8938 0.902 0.8015 0.741 0.6612 0.6503 5.76%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.64 0.79 0.85 1.05 0.81 0.73 1.05 -
P/RPS 1.00 2.14 0.93 0.97 0.81 0.85 1.85 -9.73%
P/EPS 8.60 36.24 6.02 8.27 3.02 7.00 27.63 -17.66%
EY 11.63 2.76 16.62 12.10 33.16 14.29 3.62 21.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.38 0.40 0.54 0.44 0.44 0.67 -12.52%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 26/02/15 27/02/14 27/02/13 28/02/12 24/02/11 -
Price 0.76 0.71 0.855 1.00 0.81 0.80 1.15 -
P/RPS 1.19 1.92 0.93 0.92 0.81 0.93 2.02 -8.43%
P/EPS 10.22 32.57 6.05 7.87 3.02 7.67 30.26 -16.53%
EY 9.79 3.07 16.53 12.70 33.16 13.04 3.30 19.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.41 0.52 0.44 0.48 0.74 -11.30%

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