[SYMLIFE] YoY Cumulative 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- 203.01%
YoY- 38.46%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 67,488 117,326 65,413 126,925 197,951 166,565 163,163 -13.67%
PBT 17,585 14,418 4,002 39,125 32,108 29,218 25,704 -6.12%
Tax -596 -4,250 -1,347 -6,102 -7,999 -8,098 -9,751 -37.21%
NP 16,989 10,168 2,655 33,023 24,109 21,120 15,953 1.05%
-
NP to SH 17,561 10,979 4,143 33,374 24,103 21,578 16,207 1.34%
-
Tax Rate 3.39% 29.48% 33.66% 15.60% 24.91% 27.72% 37.94% -
Total Cost 50,499 107,158 62,758 93,902 173,842 145,445 147,210 -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 2.84% 1.86% 0.69% 5.61% 4.51% 4.84% 3.73% -
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 23.94 41.60 23.21 44.99 73.67 63.45 62.42 -14.74%
EPS 6.23 3.89 1.47 11.83 8.97 8.22 6.20 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 9.42 16.38 9.13 17.72 27.63 23.25 22.77 -13.66%
EPS 2.45 1.53 0.58 4.66 3.36 3.01 2.26 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 3.70 1.62 2.97 2.38 1.60 1.26 1.15 21.48%
P/EPS 14.21 17.34 46.94 9.04 13.15 9.73 11.61 3.42%
EY 7.04 5.77 2.13 11.06 7.60 10.28 8.61 -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 3.34 1.59 3.47 2.16 1.55 1.28 1.17 19.08%
P/EPS 12.84 16.95 54.76 8.20 12.71 9.85 11.77 1.45%
EY 7.79 5.90 1.83 12.20 7.87 10.15 8.49 -1.42%
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