[SYMLIFE] QoQ 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 395,902 393,408 406,906 352,350 333,130 300,496 341,136 10.42%
PBT 64,216 62,920 109,951 119,856 58,436 51,732 61,616 2.79%
Tax -15,998 -16,832 -24,053 -26,038 -16,196 -15,728 -14,737 5.62%
NP 48,218 46,088 85,898 93,817 42,240 36,004 46,879 1.89%
-
NP to SH 48,206 45,568 86,591 94,737 43,156 36,608 47,435 1.07%
-
Tax Rate 24.91% 26.75% 21.88% 21.72% 27.72% 30.40% 23.92% -
Total Cost 347,684 347,320 321,008 258,533 290,890 264,492 294,257 11.75%
-
Net Worth 534,726 521,237 504,413 486,736 446,260 445,998 454,293 11.46%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 79 - - - - -
Div Payout % - - 0.09% - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 534,726 521,237 504,413 486,736 446,260 445,998 454,293 11.46%
NOSH 268,706 268,679 265,480 264,530 262,506 257,802 259,596 2.32%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.18% 11.72% 21.11% 26.63% 12.68% 11.98% 13.74% -
ROE 9.02% 8.74% 17.17% 19.46% 9.67% 8.21% 10.44% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 147.34 146.42 153.27 133.20 126.90 116.56 131.41 7.91%
EPS 17.94 16.96 32.61 35.81 16.44 14.20 18.27 -1.20%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.94 1.90 1.84 1.70 1.73 1.75 8.93%
Adjusted Per Share Value based on latest NOSH - 268,739
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 55.26 54.91 56.80 49.18 46.50 41.94 47.62 10.41%
EPS 6.73 6.36 12.09 13.22 6.02 5.11 6.62 1.10%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.7464 0.7275 0.704 0.6794 0.6229 0.6225 0.6341 11.47%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.18 1.13 0.915 0.81 0.80 0.76 0.76 -
P/RPS 0.80 0.77 0.60 0.61 0.63 0.65 0.58 23.88%
P/EPS 6.58 6.66 2.81 2.26 4.87 5.35 4.16 35.71%
EY 15.20 15.01 35.65 44.21 20.55 18.68 24.04 -26.31%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.48 0.44 0.47 0.44 0.43 23.45%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 29/05/13 27/02/13 19/11/12 29/08/12 29/05/12 -
Price 1.14 0.99 1.14 0.81 0.81 0.83 0.70 -
P/RPS 0.77 0.68 0.74 0.61 0.64 0.71 0.53 28.24%
P/EPS 6.35 5.84 3.50 2.26 4.93 5.85 3.83 40.03%
EY 15.74 17.13 28.61 44.21 20.30 17.11 26.10 -28.59%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.60 0.44 0.48 0.48 0.40 26.60%

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