[SYMLIFE] QoQ TTM Result on 30-Sep-2014 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 18.83%
YoY- -31.67%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 242,219 284,954 353,647 320,165 375,569 391,191 439,227 -32.82%
PBT 41,806 53,383 67,253 71,409 63,339 64,392 66,840 -26.92%
Tax -9,754 -11,686 -11,763 -11,581 -13,127 -13,478 -16,842 -30.58%
NP 32,052 41,697 55,490 59,828 50,212 50,914 49,998 -25.71%
-
NP to SH 34,051 43,023 56,848 60,895 51,246 51,624 50,178 -22.83%
-
Tax Rate 23.33% 21.89% 17.49% 16.22% 20.72% 20.93% 25.20% -
Total Cost 210,167 243,257 298,157 260,337 325,357 340,277 389,229 -33.76%
-
Net Worth 601,255 562,898 592,565 594,950 573,292 561,494 542,304 7.14%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 112 112 112 112 80 -
Div Payout % - - 0.20% 0.19% 0.22% 0.22% 0.16% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 601,255 562,898 592,565 594,950 573,292 561,494 542,304 7.14%
NOSH 283,611 281,449 282,173 281,967 282,410 282,158 280,986 0.62%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 13.23% 14.63% 15.69% 18.69% 13.37% 13.02% 11.38% -
ROE 5.66% 7.64% 9.59% 10.24% 8.94% 9.19% 9.25% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 85.41 101.25 125.33 113.55 132.99 138.64 156.32 -33.24%
EPS 12.01 15.29 20.15 21.60 18.15 18.30 17.86 -23.30%
DPS 0.00 0.00 0.04 0.04 0.04 0.04 0.03 -
NAPS 2.12 2.00 2.10 2.11 2.03 1.99 1.93 6.47%
Adjusted Per Share Value based on latest NOSH - 281,967
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 33.81 39.77 49.36 44.69 52.42 54.60 61.31 -32.82%
EPS 4.75 6.01 7.93 8.50 7.15 7.21 7.00 -22.83%
DPS 0.00 0.00 0.02 0.02 0.02 0.02 0.01 -
NAPS 0.8392 0.7857 0.8271 0.8304 0.8002 0.7837 0.7569 7.14%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.82 0.80 0.85 1.07 1.03 0.965 1.05 -
P/RPS 0.96 0.79 0.68 0.94 0.77 0.70 0.67 27.17%
P/EPS 6.83 5.23 4.22 4.95 5.68 5.27 5.88 10.53%
EY 14.64 19.11 23.70 20.18 17.62 18.96 17.01 -9.54%
DY 0.00 0.00 0.05 0.04 0.04 0.04 0.03 -
P/NAPS 0.39 0.40 0.40 0.51 0.51 0.48 0.54 -19.55%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 29/05/15 26/02/15 27/11/14 25/08/14 29/05/14 27/02/14 -
Price 0.75 0.85 0.855 0.97 1.19 1.03 1.00 -
P/RPS 0.88 0.84 0.68 0.85 0.89 0.74 0.64 23.72%
P/EPS 6.25 5.56 4.24 4.49 6.56 5.63 5.60 7.61%
EY 16.01 17.98 23.56 22.26 15.25 17.76 17.86 -7.04%
DY 0.00 0.00 0.05 0.04 0.03 0.04 0.03 -
P/NAPS 0.35 0.43 0.41 0.46 0.59 0.52 0.52 -23.25%

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