[SYMLIFE] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 11.4%
YoY- -40.58%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 345,386 253,850 330,920 391,191 395,445 395,902 393,408 -8.29%
PBT 66,189 78,250 58,708 64,392 62,374 64,216 62,920 3.42%
Tax -14,137 -12,204 -15,428 -13,478 -16,424 -15,998 -16,832 -10.95%
NP 52,052 66,046 43,280 50,914 45,950 48,218 46,088 8.42%
-
NP to SH 53,152 66,748 44,056 51,453 46,186 48,206 45,568 10.77%
-
Tax Rate 21.36% 15.60% 26.28% 20.93% 26.33% 24.91% 26.75% -
Total Cost 293,334 187,804 287,640 340,277 349,494 347,684 347,320 -10.62%
-
Net Worth 592,458 595,258 573,292 547,478 526,418 534,726 521,237 8.88%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 110 - - - -
Div Payout % - - - 0.21% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 592,458 595,258 573,292 547,478 526,418 534,726 521,237 8.88%
NOSH 282,123 282,113 282,410 275,114 272,755 268,706 268,679 3.29%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 15.07% 26.02% 13.08% 13.02% 11.62% 12.18% 11.72% -
ROE 8.97% 11.21% 7.68% 9.40% 8.77% 9.02% 8.74% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 122.42 89.98 117.18 142.19 144.98 147.34 146.42 -11.22%
EPS 18.84 23.66 15.60 18.71 16.93 17.94 16.96 7.23%
DPS 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 2.10 2.11 2.03 1.99 1.93 1.99 1.94 5.41%
Adjusted Per Share Value based on latest NOSH - 282,158
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 48.21 35.43 46.19 54.60 55.20 55.26 54.91 -8.28%
EPS 7.42 9.32 6.15 7.18 6.45 6.73 6.36 10.79%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.8269 0.8308 0.8002 0.7642 0.7348 0.7464 0.7275 8.88%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.85 1.07 1.03 0.965 1.05 1.18 1.13 -
P/RPS 0.69 1.19 0.88 0.68 0.72 0.80 0.77 -7.03%
P/EPS 4.51 4.52 6.60 5.16 6.20 6.58 6.66 -22.83%
EY 22.16 22.11 15.15 19.38 16.13 15.20 15.01 29.56%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.40 0.51 0.51 0.48 0.54 0.59 0.58 -21.88%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 25/08/14 29/05/14 27/02/14 27/11/13 28/08/13 -
Price 0.855 0.97 1.19 1.03 1.00 1.14 0.99 -
P/RPS 0.70 1.08 1.02 0.72 0.69 0.77 0.68 1.94%
P/EPS 4.54 4.10 7.63 5.51 5.91 6.35 5.84 -15.41%
EY 22.04 24.39 13.11 18.16 16.93 15.74 17.13 18.24%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.59 0.52 0.52 0.57 0.51 -13.50%

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