[SYMLIFE] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 2.88%
YoY- -40.38%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 353,647 320,165 375,569 391,191 439,227 438,292 430,134 -12.20%
PBT 67,253 71,409 63,339 64,392 66,840 112,841 112,748 -29.07%
Tax -11,763 -11,581 -13,127 -13,478 -16,842 -23,954 -24,329 -38.31%
NP 55,490 59,828 50,212 50,914 49,998 88,887 88,419 -26.63%
-
NP to SH 56,848 60,895 51,246 51,624 50,178 89,116 88,831 -25.67%
-
Tax Rate 17.49% 16.22% 20.72% 20.93% 25.20% 21.23% 21.58% -
Total Cost 298,157 260,337 325,357 340,277 389,229 349,405 341,715 -8.66%
-
Net Worth 592,565 594,950 573,292 561,494 542,304 534,775 521,237 8.90%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 112 112 112 112 80 80 80 25.06%
Div Payout % 0.20% 0.19% 0.22% 0.22% 0.16% 0.09% 0.09% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 592,565 594,950 573,292 561,494 542,304 534,775 521,237 8.90%
NOSH 282,173 281,967 282,410 282,158 280,986 268,731 268,679 3.31%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 15.69% 18.69% 13.37% 13.02% 11.38% 20.28% 20.56% -
ROE 9.59% 10.24% 8.94% 9.19% 9.25% 16.66% 17.04% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 125.33 113.55 132.99 138.64 156.32 163.10 160.09 -15.01%
EPS 20.15 21.60 18.15 18.30 17.86 33.16 33.06 -28.04%
DPS 0.04 0.04 0.04 0.04 0.03 0.03 0.03 21.07%
NAPS 2.10 2.11 2.03 1.99 1.93 1.99 1.94 5.41%
Adjusted Per Share Value based on latest NOSH - 282,158
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 49.36 44.69 52.42 54.60 61.31 61.18 60.04 -12.21%
EPS 7.93 8.50 7.15 7.21 7.00 12.44 12.40 -25.71%
DPS 0.02 0.02 0.02 0.02 0.01 0.01 0.01 58.53%
NAPS 0.8271 0.8304 0.8002 0.7837 0.7569 0.7464 0.7275 8.90%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.85 1.07 1.03 0.965 1.05 1.18 1.13 -
P/RPS 0.68 0.94 0.77 0.70 0.67 0.72 0.71 -2.82%
P/EPS 4.22 4.95 5.68 5.27 5.88 3.56 3.42 14.99%
EY 23.70 20.18 17.62 18.96 17.01 28.10 29.26 -13.07%
DY 0.05 0.04 0.04 0.04 0.03 0.03 0.03 40.44%
P/NAPS 0.40 0.51 0.51 0.48 0.54 0.59 0.58 -21.88%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 25/08/14 29/05/14 27/02/14 27/11/13 28/08/13 -
Price 0.855 0.97 1.19 1.03 1.00 1.14 0.99 -
P/RPS 0.68 0.85 0.89 0.74 0.64 0.70 0.62 6.33%
P/EPS 4.24 4.49 6.56 5.63 5.60 3.44 2.99 26.14%
EY 23.56 22.26 15.25 17.76 17.86 29.09 33.40 -20.70%
DY 0.05 0.04 0.03 0.04 0.03 0.03 0.03 40.44%
P/NAPS 0.41 0.46 0.59 0.52 0.52 0.57 0.51 -13.50%

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