[SYMLIFE] YoY Quarter Result on 31-Dec-2014 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -70.97%
YoY- -38.41%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 30,462 62,739 38,828 132,115 98,633 97,698 60,203 -10.72%
PBT 13,662 12,517 2,698 10,517 14,673 60,674 14,299 -0.75%
Tax -1,858 -2,742 -1,185 -4,501 -4,319 -11,431 -3,493 -9.97%
NP 11,804 9,775 1,513 6,016 10,354 49,243 10,806 1.48%
-
NP to SH 11,788 10,005 2,010 6,490 10,537 49,475 10,916 1.28%
-
Tax Rate 13.60% 21.91% 43.92% 42.80% 29.44% 18.84% 24.43% -
Total Cost 18,658 52,964 37,315 126,099 88,279 48,455 49,397 -14.96%
-
Net Worth 631,677 597,481 588,845 592,565 542,304 494,481 430,962 6.57%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 631,677 597,481 588,845 592,565 542,304 494,481 430,962 6.57%
NOSH 310,000 310,000 283,098 282,173 280,986 268,739 258,061 3.10%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 38.75% 15.58% 3.90% 4.55% 10.50% 50.40% 17.95% -
ROE 1.87% 1.67% 0.34% 1.10% 1.94% 10.01% 2.53% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 10.80 22.26 13.72 46.82 35.10 36.35 23.33 -12.03%
EPS 4.18 3.55 0.71 2.30 3.75 18.41 4.23 -0.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.24 2.12 2.08 2.10 1.93 1.84 1.67 5.01%
Adjusted Per Share Value based on latest NOSH - 282,173
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.64 9.55 5.91 20.11 15.02 14.87 9.17 -10.72%
EPS 1.79 1.52 0.31 0.99 1.60 7.53 1.66 1.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9617 0.9097 0.8965 0.9022 0.8256 0.7528 0.6561 6.57%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.72 0.64 0.79 0.85 1.05 0.81 0.73 -
P/RPS 6.67 2.87 5.76 1.82 2.99 2.23 3.13 13.42%
P/EPS 17.22 18.03 111.27 36.96 28.00 4.40 17.26 -0.03%
EY 5.81 5.55 0.90 2.71 3.57 22.73 5.79 0.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.38 0.40 0.54 0.44 0.44 -5.16%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 25/02/16 26/02/15 27/02/14 27/02/13 28/02/12 -
Price 0.80 0.76 0.71 0.855 1.00 0.81 0.80 -
P/RPS 7.41 3.41 5.18 1.83 2.85 2.23 3.43 13.68%
P/EPS 19.14 21.41 100.00 37.17 26.67 4.40 18.91 0.20%
EY 5.23 4.67 1.00 2.69 3.75 22.73 5.29 -0.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.34 0.41 0.52 0.44 0.48 -4.67%

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