[SYMLIFE] QoQ TTM 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- 73.02%
YoY- 213.42%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 438,292 430,134 406,906 382,033 344,538 353,912 341,136 18.16%
PBT 112,841 112,748 109,951 111,505 65,130 63,432 61,616 49.63%
Tax -23,954 -24,329 -24,053 -21,022 -13,084 -15,261 -14,737 38.20%
NP 88,887 88,419 85,898 90,483 52,046 48,171 46,879 53.13%
-
NP to SH 89,116 88,831 86,591 91,365 52,806 48,751 47,435 52.19%
-
Tax Rate 21.23% 21.58% 21.88% 18.85% 20.09% 24.06% 23.92% -
Total Cost 349,405 341,715 321,008 291,550 292,492 305,741 294,257 12.12%
-
Net Worth 534,775 521,237 510,132 494,481 454,283 445,998 457,404 10.97%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 80 80 80 - - - - -
Div Payout % 0.09% 0.09% 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 534,775 521,237 510,132 494,481 454,283 445,998 457,404 10.97%
NOSH 268,731 268,679 268,490 268,739 267,225 257,802 261,373 1.86%
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 20.28% 20.56% 21.11% 23.68% 15.11% 13.61% 13.74% -
ROE 16.66% 17.04% 16.97% 18.48% 11.62% 10.93% 10.37% -
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 163.10 160.09 151.55 142.16 128.93 137.28 130.52 16.00%
EPS 33.16 33.06 32.25 34.00 19.76 18.91 18.15 49.39%
DPS 0.03 0.03 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 61.18 60.04 56.80 53.32 48.09 49.40 47.62 18.16%
EPS 12.44 12.40 12.09 12.75 7.37 6.80 6.62 52.22%
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.7464 0.7275 0.712 0.6902 0.6341 0.6225 0.6384 10.97%
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 0.72 0.71 0.60 0.57 0.62 0.55 0.58 15.49%
P/EPS 3.56 3.42 2.84 2.38 4.05 4.02 4.19 -10.28%
EY 28.10 29.26 35.25 41.97 24.70 24.88 23.88 11.44%
DY 0.03 0.03 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 0.70 0.62 0.75 0.57 0.63 0.60 0.54 18.86%
P/EPS 3.44 2.99 3.53 2.38 4.10 4.39 3.86 -7.38%
EY 29.09 33.40 28.29 41.97 24.40 22.78 25.93 7.96%
DY 0.03 0.03 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