[SYMLIFE] YoY Annualized Quarter 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- 51.51%
YoY- 38.46%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 134,976 234,652 130,826 253,850 395,902 333,130 326,326 -13.67%
PBT 35,170 28,836 8,004 78,250 64,216 58,436 51,408 -6.12%
Tax -1,192 -8,500 -2,694 -12,204 -15,998 -16,196 -19,502 -37.21%
NP 33,978 20,336 5,310 66,046 48,218 42,240 31,906 1.05%
-
NP to SH 35,122 21,958 8,286 66,748 48,206 43,156 32,414 1.34%
-
Tax Rate 3.39% 29.48% 33.66% 15.60% 24.91% 27.72% 37.94% -
Total Cost 100,998 214,316 125,516 187,804 347,684 290,890 294,420 -16.31%
-
Net Worth 617,312 589,419 597,493 595,258 534,726 446,260 433,929 6.04%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 617,312 589,419 597,493 595,258 534,726 446,260 433,929 6.04%
NOSH 281,878 310,000 281,836 282,113 268,706 262,506 261,403 1.26%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 25.17% 8.67% 4.06% 26.02% 12.18% 12.68% 9.78% -
ROE 5.69% 3.73% 1.39% 11.21% 9.02% 9.67% 7.47% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 47.88 83.20 46.42 89.98 147.34 126.90 124.84 -14.74%
EPS 12.46 7.78 2.94 23.66 17.94 16.44 12.40 0.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.09 2.12 2.11 1.99 1.70 1.66 4.72%
Adjusted Per Share Value based on latest NOSH - 281,967
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 18.84 32.75 18.26 35.43 55.26 46.50 45.55 -13.67%
EPS 4.90 3.06 1.16 9.32 6.73 6.02 4.52 1.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8616 0.8227 0.834 0.8308 0.7464 0.6229 0.6057 6.04%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.885 0.675 0.69 1.07 1.18 0.80 0.72 -
P/RPS 1.85 0.81 1.49 1.19 0.80 0.63 0.58 21.30%
P/EPS 7.10 8.67 23.47 4.52 6.58 4.87 5.81 3.39%
EY 14.08 11.53 4.26 22.11 15.20 20.55 17.22 -3.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.32 0.33 0.51 0.59 0.47 0.43 -1.19%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 22/11/16 26/11/15 27/11/14 27/11/13 19/11/12 24/11/11 -
Price 0.80 0.66 0.805 0.97 1.14 0.81 0.73 -
P/RPS 1.67 0.79 1.73 1.08 0.77 0.64 0.58 19.25%
P/EPS 6.42 8.48 27.38 4.10 6.35 4.93 5.89 1.44%
EY 15.58 11.80 3.65 24.39 15.74 20.30 16.99 -1.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.32 0.38 0.46 0.57 0.48 0.44 -2.84%

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