[SYMLIFE] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 62.72%
YoY- 281.52%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 382,033 344,538 353,912 341,136 310,878 289,506 252,370 31.67%
PBT 111,505 65,130 63,432 61,616 44,838 33,974 24,109 176.30%
Tax -21,022 -13,084 -15,261 -14,737 -16,457 -14,116 -9,484 69.59%
NP 90,483 52,046 48,171 46,879 28,381 19,858 14,625 235.15%
-
NP to SH 91,365 52,806 48,751 47,435 29,151 20,541 15,214 228.59%
-
Tax Rate 18.85% 20.09% 24.06% 23.92% 36.70% 41.55% 39.34% -
Total Cost 291,550 292,492 305,741 294,257 282,497 269,648 237,745 14.49%
-
Net Worth 494,481 454,283 445,998 457,404 430,962 430,212 438,377 8.32%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 494,481 454,283 445,998 457,404 430,962 430,212 438,377 8.32%
NOSH 268,739 267,225 257,802 261,373 258,061 259,164 273,986 -1.27%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 23.68% 15.11% 13.61% 13.74% 9.13% 6.86% 5.80% -
ROE 18.48% 11.62% 10.93% 10.37% 6.76% 4.77% 3.47% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 142.16 128.93 137.28 130.52 120.47 111.71 92.11 33.37%
EPS 34.00 19.76 18.91 18.15 11.30 7.93 5.55 232.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.70 1.73 1.75 1.67 1.66 1.60 9.71%
Adjusted Per Share Value based on latest NOSH - 261,373
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 53.32 48.09 49.40 47.62 43.39 40.41 35.23 31.65%
EPS 12.75 7.37 6.80 6.62 4.07 2.87 2.12 228.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6902 0.6341 0.6225 0.6384 0.6015 0.6005 0.6119 8.31%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.81 0.80 0.76 0.76 0.73 0.72 0.98 -
P/RPS 0.57 0.62 0.55 0.58 0.61 0.64 1.06 -33.74%
P/EPS 2.38 4.05 4.02 4.19 6.46 9.08 17.65 -73.54%
EY 41.97 24.70 24.88 23.88 15.47 11.01 5.67 277.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.44 0.43 0.44 0.43 0.61 -19.49%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 19/11/12 29/08/12 29/05/12 28/02/12 24/11/11 22/08/11 -
Price 0.81 0.81 0.83 0.70 0.80 0.73 0.87 -
P/RPS 0.57 0.63 0.60 0.54 0.66 0.65 0.94 -28.24%
P/EPS 2.38 4.10 4.39 3.86 7.08 9.21 15.67 -71.37%
EY 41.97 24.40 22.78 25.93 14.12 10.86 6.38 249.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.48 0.40 0.48 0.44 0.54 -12.70%

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