[SYMLIFE] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -22.82%
YoY- 16.79%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 406,906 352,350 333,130 300,496 341,136 297,821 326,326 15.83%
PBT 109,951 119,856 58,436 51,732 61,616 53,337 51,408 65.92%
Tax -24,053 -26,038 -16,196 -15,728 -14,737 -17,658 -19,502 14.99%
NP 85,898 93,817 42,240 36,004 46,879 35,678 31,906 93.40%
-
NP to SH 86,591 94,737 43,156 36,608 47,435 36,164 32,414 92.41%
-
Tax Rate 21.88% 21.72% 27.72% 30.40% 23.92% 33.11% 37.94% -
Total Cost 321,008 258,533 290,890 264,492 294,257 262,142 294,420 5.92%
-
Net Worth 504,413 486,736 446,260 445,998 454,293 434,280 433,929 10.54%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 79 - - - - - - -
Div Payout % 0.09% - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 504,413 486,736 446,260 445,998 454,293 434,280 433,929 10.54%
NOSH 265,480 264,530 262,506 257,802 259,596 260,047 261,403 1.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 21.11% 26.63% 12.68% 11.98% 13.74% 11.98% 9.78% -
ROE 17.17% 19.46% 9.67% 8.21% 10.44% 8.33% 7.47% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 153.27 133.20 126.90 116.56 131.41 114.53 124.84 14.64%
EPS 32.61 35.81 16.44 14.20 18.27 13.91 12.40 90.41%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.84 1.70 1.73 1.75 1.67 1.66 9.41%
Adjusted Per Share Value based on latest NOSH - 257,802
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 56.80 49.18 46.50 41.94 47.62 41.57 45.55 15.83%
EPS 12.09 13.22 6.02 5.11 6.62 5.05 4.52 92.57%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.704 0.6794 0.6229 0.6225 0.6341 0.6062 0.6057 10.53%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.915 0.81 0.80 0.76 0.76 0.73 0.72 -
P/RPS 0.60 0.61 0.63 0.65 0.58 0.64 0.58 2.28%
P/EPS 2.81 2.26 4.87 5.35 4.16 5.25 5.81 -38.35%
EY 35.65 44.21 20.55 18.68 24.04 19.05 17.22 62.36%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.47 0.44 0.43 0.44 0.43 7.60%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 19/11/12 29/08/12 29/05/12 28/02/12 24/11/11 -
Price 1.14 0.81 0.81 0.83 0.70 0.80 0.73 -
P/RPS 0.74 0.61 0.64 0.71 0.53 0.70 0.58 17.61%
P/EPS 3.50 2.26 4.93 5.85 3.83 5.75 5.89 -29.29%
EY 28.61 44.21 20.30 17.11 26.10 17.38 16.99 41.49%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.44 0.48 0.48 0.40 0.48 0.44 22.94%

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