[SYMLIFE] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 11.57%
YoY- 160.67%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 333,130 300,496 341,136 297,821 326,326 249,392 243,780 23.07%
PBT 58,436 51,732 61,616 53,337 51,408 44,468 20,324 101.81%
Tax -16,196 -15,728 -14,737 -17,658 -19,502 -13,632 -8,434 54.31%
NP 42,240 36,004 46,879 35,678 31,906 30,836 11,890 132.28%
-
NP to SH 43,156 36,608 47,435 36,164 32,414 31,344 12,359 129.64%
-
Tax Rate 27.72% 30.40% 23.92% 33.11% 37.94% 30.66% 41.50% -
Total Cost 290,890 264,492 294,257 262,142 294,420 218,556 231,890 16.26%
-
Net Worth 446,260 445,998 454,293 434,280 433,929 438,377 429,951 2.50%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - 5,477 -
Div Payout % - - - - - - 44.32% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 446,260 445,998 454,293 434,280 433,929 438,377 429,951 2.50%
NOSH 262,506 257,802 259,596 260,047 261,403 273,986 273,854 -2.77%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.68% 11.98% 13.74% 11.98% 9.78% 12.36% 4.88% -
ROE 9.67% 8.21% 10.44% 8.33% 7.47% 7.15% 2.87% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 126.90 116.56 131.41 114.53 124.84 91.02 89.02 26.58%
EPS 16.44 14.20 18.27 13.91 12.40 11.44 4.51 136.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.70 1.73 1.75 1.67 1.66 1.60 1.57 5.43%
Adjusted Per Share Value based on latest NOSH - 258,061
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 46.50 41.94 47.62 41.57 45.55 34.81 34.03 23.06%
EPS 6.02 5.11 6.62 5.05 4.52 4.37 1.73 129.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.76 -
NAPS 0.6229 0.6225 0.6341 0.6062 0.6057 0.6119 0.6001 2.51%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.80 0.76 0.76 0.73 0.72 0.98 1.11 -
P/RPS 0.63 0.65 0.58 0.64 0.58 1.08 1.25 -36.58%
P/EPS 4.87 5.35 4.16 5.25 5.81 8.57 24.60 -65.93%
EY 20.55 18.68 24.04 19.05 17.22 11.67 4.07 193.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.80 -
P/NAPS 0.47 0.44 0.43 0.44 0.43 0.61 0.71 -23.98%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 29/08/12 29/05/12 28/02/12 24/11/11 22/08/11 23/05/11 -
Price 0.81 0.83 0.70 0.80 0.73 0.87 1.00 -
P/RPS 0.64 0.71 0.53 0.70 0.58 0.96 1.12 -31.06%
P/EPS 4.93 5.85 3.83 5.75 5.89 7.60 22.16 -63.18%
EY 20.30 17.11 26.10 17.38 16.99 13.15 4.51 171.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
P/NAPS 0.48 0.48 0.40 0.48 0.44 0.54 0.64 -17.40%

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