[SYMLIFE] YoY Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 19.45%
YoY- 15.08%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 97,950 180,065 104,241 259,040 296,584 264,263 223,366 -12.82%
PBT 31,247 26,935 6,700 49,642 46,781 89,892 40,003 -4.02%
Tax -2,454 -6,992 -2,532 -10,603 -12,318 -19,529 -13,244 -24.47%
NP 28,793 19,943 4,168 39,039 34,463 70,363 26,759 1.22%
-
NP to SH 29,349 20,984 6,153 39,864 34,640 71,053 27,123 1.32%
-
Tax Rate 7.85% 25.96% 37.79% 21.36% 26.33% 21.72% 33.11% -
Total Cost 69,157 160,122 100,073 220,001 262,121 193,900 196,607 -15.96%
-
Net Worth 631,677 597,931 587,075 592,458 526,418 486,736 434,280 6.43%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 631,677 597,931 587,075 592,458 526,418 486,736 434,280 6.43%
NOSH 310,000 310,000 282,247 282,123 272,755 264,530 260,047 2.96%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 29.40% 11.08% 4.00% 15.07% 11.62% 26.63% 11.98% -
ROE 4.65% 3.51% 1.05% 6.73% 6.58% 14.60% 6.25% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 34.73 63.84 36.93 91.82 108.74 99.90 85.89 -13.99%
EPS 10.41 7.44 2.18 14.13 12.70 26.86 10.43 -0.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.24 2.12 2.08 2.10 1.93 1.84 1.67 5.01%
Adjusted Per Share Value based on latest NOSH - 282,173
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 13.67 25.13 14.55 36.16 41.40 36.89 31.18 -12.82%
EPS 4.10 2.93 0.86 5.56 4.83 9.92 3.79 1.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8817 0.8346 0.8194 0.8269 0.7348 0.6794 0.6062 6.43%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.72 0.64 0.79 0.85 1.05 0.81 0.73 -
P/RPS 2.07 1.00 2.14 0.93 0.97 0.81 0.85 15.97%
P/EPS 6.92 8.60 36.24 6.02 8.27 3.02 7.00 -0.19%
EY 14.45 11.63 2.76 16.62 12.10 33.16 14.29 0.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.38 0.40 0.54 0.44 0.44 -5.16%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 25/02/16 26/02/15 27/02/14 27/02/13 28/02/12 -
Price 0.80 0.76 0.71 0.855 1.00 0.81 0.80 -
P/RPS 2.30 1.19 1.92 0.93 0.92 0.81 0.93 16.27%
P/EPS 7.69 10.22 32.57 6.05 7.87 3.02 7.67 0.04%
EY 13.01 9.79 3.07 16.53 12.70 33.16 13.04 -0.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.34 0.41 0.52 0.44 0.48 -4.67%

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