[SYMLIFE] YoY Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 111.58%
YoY- 11.7%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 117,326 65,413 126,925 197,951 166,565 163,163 116,889 0.06%
PBT 14,418 4,002 39,125 32,108 29,218 25,704 12,070 3.00%
Tax -4,250 -1,347 -6,102 -7,999 -8,098 -9,751 -4,014 0.95%
NP 10,168 2,655 33,023 24,109 21,120 15,953 8,056 3.95%
-
NP to SH 10,979 4,143 33,374 24,103 21,578 16,207 8,099 5.19%
-
Tax Rate 29.48% 33.66% 15.60% 24.91% 27.72% 37.94% 33.26% -
Total Cost 107,158 62,758 93,902 173,842 145,445 147,210 108,833 -0.25%
-
Net Worth 589,419 597,493 595,258 534,726 446,260 433,929 424,103 5.63%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 589,419 597,493 595,258 534,726 446,260 433,929 424,103 5.63%
NOSH 310,000 281,836 282,113 268,706 262,506 261,403 273,614 2.10%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.67% 4.06% 26.02% 12.18% 12.68% 9.78% 6.89% -
ROE 1.86% 0.69% 5.61% 4.51% 4.84% 3.73% 1.91% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 41.60 23.21 44.99 73.67 63.45 62.42 42.72 -0.44%
EPS 3.89 1.47 11.83 8.97 8.22 6.20 2.96 4.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 2.12 2.11 1.99 1.70 1.66 1.55 5.10%
Adjusted Per Share Value based on latest NOSH - 268,731
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.38 9.13 17.72 27.63 23.25 22.77 16.32 0.06%
EPS 1.53 0.58 4.66 3.36 3.01 2.26 1.13 5.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8227 0.834 0.8308 0.7464 0.6229 0.6057 0.592 5.63%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.675 0.69 1.07 1.18 0.80 0.72 0.97 -
P/RPS 1.62 2.97 2.38 1.60 1.26 1.15 2.27 -5.46%
P/EPS 17.34 46.94 9.04 13.15 9.73 11.61 32.77 -10.05%
EY 5.77 2.13 11.06 7.60 10.28 8.61 3.05 11.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.51 0.59 0.47 0.43 0.63 -10.66%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 26/11/15 27/11/14 27/11/13 19/11/12 24/11/11 23/11/10 -
Price 0.66 0.805 0.97 1.14 0.81 0.73 0.97 -
P/RPS 1.59 3.47 2.16 1.55 1.28 1.17 2.27 -5.75%
P/EPS 16.95 54.76 8.20 12.71 9.85 11.77 32.77 -10.39%
EY 5.90 1.83 12.20 7.87 10.15 8.49 3.05 11.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.38 0.46 0.57 0.48 0.44 0.63 -10.66%

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