[SYMLIFE] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 31.17%
YoY- 283.81%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 352,350 333,130 300,496 341,136 297,821 326,326 249,392 25.77%
PBT 119,856 58,436 51,732 61,616 53,337 51,408 44,468 93.09%
Tax -26,038 -16,196 -15,728 -14,737 -17,658 -19,502 -13,632 53.64%
NP 93,817 42,240 36,004 46,879 35,678 31,906 30,836 109.25%
-
NP to SH 94,737 43,156 36,608 47,435 36,164 32,414 31,344 108.34%
-
Tax Rate 21.72% 27.72% 30.40% 23.92% 33.11% 37.94% 30.66% -
Total Cost 258,533 290,890 264,492 294,257 262,142 294,420 218,556 11.79%
-
Net Worth 486,736 446,260 445,998 454,293 434,280 433,929 438,377 7.19%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 486,736 446,260 445,998 454,293 434,280 433,929 438,377 7.19%
NOSH 264,530 262,506 257,802 259,596 260,047 261,403 273,986 -2.30%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 26.63% 12.68% 11.98% 13.74% 11.98% 9.78% 12.36% -
ROE 19.46% 9.67% 8.21% 10.44% 8.33% 7.47% 7.15% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 133.20 126.90 116.56 131.41 114.53 124.84 91.02 28.74%
EPS 35.81 16.44 14.20 18.27 13.91 12.40 11.44 113.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.70 1.73 1.75 1.67 1.66 1.60 9.71%
Adjusted Per Share Value based on latest NOSH - 261,373
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 49.18 46.50 41.94 47.62 41.57 45.55 34.81 25.77%
EPS 13.22 6.02 5.11 6.62 5.05 4.52 4.37 108.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6794 0.6229 0.6225 0.6341 0.6062 0.6057 0.6119 7.19%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.81 0.80 0.76 0.76 0.73 0.72 0.98 -
P/RPS 0.61 0.63 0.65 0.58 0.64 0.58 1.08 -31.55%
P/EPS 2.26 4.87 5.35 4.16 5.25 5.81 8.57 -58.71%
EY 44.21 20.55 18.68 24.04 19.05 17.22 11.67 142.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.44 0.43 0.44 0.43 0.61 -19.49%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 19/11/12 29/08/12 29/05/12 28/02/12 24/11/11 22/08/11 -
Price 0.81 0.81 0.83 0.70 0.80 0.73 0.87 -
P/RPS 0.61 0.64 0.71 0.53 0.70 0.58 0.96 -25.98%
P/EPS 2.26 4.93 5.85 3.83 5.75 5.89 7.60 -55.28%
EY 44.21 20.30 17.11 26.10 17.38 16.99 13.15 123.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.48 0.40 0.48 0.44 0.54 -12.70%

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