[SYMLIFE] QoQ Cumulative 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- -80.71%
YoY- 16.79%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 406,906 264,263 166,565 75,124 341,136 223,366 163,163 83.79%
PBT 109,951 89,892 29,218 12,933 61,616 40,003 25,704 163.27%
Tax -24,053 -19,529 -8,098 -3,932 -14,737 -13,244 -9,751 82.46%
NP 85,898 70,363 21,120 9,001 46,879 26,759 15,953 206.88%
-
NP to SH 86,591 71,053 21,578 9,152 47,435 27,123 16,207 205.30%
-
Tax Rate 21.88% 21.72% 27.72% 30.40% 23.92% 33.11% 37.94% -
Total Cost 321,008 193,900 145,445 66,123 294,257 196,607 147,210 68.07%
-
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% 14.60% 4.84% 2.05% 10.44% 6.25% 3.73% -
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 99.90 63.45 29.14 131.41 85.89 62.42 81.90%
EPS 32.61 26.86 8.22 3.55 18.27 10.43 6.20 202.13%
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 36.89 23.25 10.49 47.62 31.18 22.77 83.82%
EPS 12.09 9.92 3.01 1.28 6.62 3.79 2.26 205.56%
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 0.81 1.26 2.61 0.58 0.85 1.15 -35.16%
P/EPS 2.81 3.02 9.73 21.41 4.16 7.00 11.61 -61.12%
EY 35.65 33.16 10.28 4.67 24.04 14.29 8.61 157.62%
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 0.81 1.28 2.85 0.53 0.93 1.17 -26.29%
P/EPS 3.50 3.02 9.85 23.38 3.83 7.67 11.77 -55.41%
EY 28.61 33.16 10.15 4.28 26.10 13.04 8.49 124.60%
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