[SYMLIFE] QoQ Cumulative 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- 229.28%
YoY- 161.97%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 197,951 98,352 406,906 264,263 166,565 75,124 341,136 -30.40%
PBT 32,108 15,730 109,951 89,892 29,218 12,933 61,616 -35.21%
Tax -7,999 -4,208 -24,053 -19,529 -8,098 -3,932 -14,737 -33.43%
NP 24,109 11,522 85,898 70,363 21,120 9,001 46,879 -35.78%
-
NP to SH 24,103 11,392 86,591 71,053 21,578 9,152 47,435 -36.29%
-
Tax Rate 24.91% 26.75% 21.88% 21.72% 27.72% 30.40% 23.92% -
Total Cost 173,842 86,830 321,008 193,900 145,445 66,123 294,257 -29.57%
-
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 4.51% 2.19% 17.17% 14.60% 4.84% 2.05% 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 73.67 36.61 153.27 99.90 63.45 29.14 131.41 -31.98%
EPS 8.97 4.24 32.61 26.86 8.22 3.55 18.27 -37.73%
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 27.63 13.73 56.80 36.89 23.25 10.49 47.62 -30.41%
EPS 3.36 1.59 12.09 9.92 3.01 1.28 6.62 -36.34%
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 1.60 3.09 0.60 0.81 1.26 2.61 0.58 96.57%
P/EPS 13.15 26.65 2.81 3.02 9.73 21.41 4.16 115.23%
EY 7.60 3.75 35.65 33.16 10.28 4.67 24.04 -53.56%
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 1.55 2.70 0.74 0.81 1.28 2.85 0.53 104.37%
P/EPS 12.71 23.35 3.50 3.02 9.85 23.38 3.83 122.32%
EY 7.87 4.28 28.61 33.16 10.15 4.28 26.10 -55.00%
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