[SYMLIFE] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -43.69%
YoY- -45.08%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 320,165 375,569 391,191 439,227 438,292 430,134 406,906 -14.75%
PBT 71,409 63,339 64,392 66,840 112,841 112,748 109,951 -24.98%
Tax -11,581 -13,127 -13,478 -16,842 -23,954 -24,329 -24,053 -38.54%
NP 59,828 50,212 50,914 49,998 88,887 88,419 85,898 -21.40%
-
NP to SH 60,895 51,246 51,624 50,178 89,116 88,831 86,591 -20.90%
-
Tax Rate 16.22% 20.72% 20.93% 25.20% 21.23% 21.58% 21.88% -
Total Cost 260,337 325,357 340,277 389,229 349,405 341,715 321,008 -13.02%
-
Net Worth 594,950 573,292 561,494 542,304 534,775 521,237 510,132 10.78%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 112 112 112 80 80 80 80 25.12%
Div Payout % 0.19% 0.22% 0.22% 0.16% 0.09% 0.09% 0.09% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 594,950 573,292 561,494 542,304 534,775 521,237 510,132 10.78%
NOSH 281,967 282,410 282,158 280,986 268,731 268,679 268,490 3.31%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 18.69% 13.37% 13.02% 11.38% 20.28% 20.56% 21.11% -
ROE 10.24% 8.94% 9.19% 9.25% 16.66% 17.04% 16.97% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 113.55 132.99 138.64 156.32 163.10 160.09 151.55 -17.49%
EPS 21.60 18.15 18.30 17.86 33.16 33.06 32.25 -23.43%
DPS 0.04 0.04 0.04 0.03 0.03 0.03 0.03 21.12%
NAPS 2.11 2.03 1.99 1.93 1.99 1.94 1.90 7.23%
Adjusted Per Share Value based on latest NOSH - 280,986
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 44.69 52.42 54.60 61.31 61.18 60.04 56.80 -14.76%
EPS 8.50 7.15 7.21 7.00 12.44 12.40 12.09 -20.91%
DPS 0.02 0.02 0.02 0.01 0.01 0.01 0.01 58.67%
NAPS 0.8304 0.8002 0.7837 0.7569 0.7464 0.7275 0.712 10.78%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.07 1.03 0.965 1.05 1.18 1.13 0.915 -
P/RPS 0.94 0.77 0.70 0.67 0.72 0.71 0.60 34.85%
P/EPS 4.95 5.68 5.27 5.88 3.56 3.42 2.84 44.78%
EY 20.18 17.62 18.96 17.01 28.10 29.26 35.25 -31.03%
DY 0.04 0.04 0.04 0.03 0.03 0.03 0.03 21.12%
P/NAPS 0.51 0.51 0.48 0.54 0.59 0.58 0.48 4.12%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 25/08/14 29/05/14 27/02/14 27/11/13 28/08/13 29/05/13 -
Price 0.97 1.19 1.03 1.00 1.14 0.99 1.14 -
P/RPS 0.85 0.89 0.74 0.64 0.70 0.62 0.75 8.69%
P/EPS 4.49 6.56 5.63 5.60 3.44 2.99 3.53 17.37%
EY 22.26 15.25 17.76 17.86 29.09 33.40 28.29 -14.75%
DY 0.04 0.03 0.04 0.03 0.03 0.03 0.03 21.12%
P/NAPS 0.46 0.59 0.52 0.52 0.57 0.51 0.60 -16.21%

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