[SYMLIFE] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 2.59%
YoY- 82.21%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 151,772 242,219 375,569 430,134 353,912 252,370 252,212 -8.10%
PBT 19,820 41,806 63,339 112,748 63,432 24,109 46,830 -13.33%
Tax -5,985 -9,754 -13,127 -24,329 -15,261 -9,484 -15,437 -14.59%
NP 13,835 32,052 50,212 88,419 48,171 14,625 31,393 -12.75%
-
NP to SH 15,703 34,051 51,246 88,831 48,751 15,214 26,925 -8.58%
-
Tax Rate 30.20% 23.33% 20.72% 21.58% 24.06% 39.34% 32.96% -
Total Cost 137,937 210,167 325,357 341,715 305,741 237,745 220,819 -7.53%
-
Net Worth 587,955 601,255 573,292 521,237 445,998 438,377 428,576 5.40%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 56 - 112 80 - - 8,224 -56.43%
Div Payout % 0.36% - 0.22% 0.09% - - 30.55% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 587,955 601,255 573,292 521,237 445,998 438,377 428,576 5.40%
NOSH 282,670 283,611 282,410 268,679 257,802 273,986 274,728 0.47%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.12% 13.23% 13.37% 20.56% 13.61% 5.80% 12.45% -
ROE 2.67% 5.66% 8.94% 17.04% 10.93% 3.47% 6.28% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 53.69 85.41 132.99 160.09 137.28 92.11 91.80 -8.54%
EPS 5.56 12.01 18.15 33.06 18.91 5.55 9.80 -9.00%
DPS 0.02 0.00 0.04 0.03 0.00 0.00 3.00 -56.58%
NAPS 2.08 2.12 2.03 1.94 1.73 1.60 1.56 4.90%
Adjusted Per Share Value based on latest NOSH - 268,679
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 21.18 33.81 52.42 60.04 49.40 35.23 35.20 -8.11%
EPS 2.19 4.75 7.15 12.40 6.80 2.12 3.76 -8.60%
DPS 0.01 0.00 0.02 0.01 0.00 0.00 1.15 -54.62%
NAPS 0.8207 0.8392 0.8002 0.7275 0.6225 0.6119 0.5982 5.40%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.685 0.82 1.03 1.13 0.76 0.98 0.70 -
P/RPS 1.28 0.96 0.77 0.71 0.55 1.06 0.76 9.06%
P/EPS 12.33 6.83 5.68 3.42 4.02 17.65 7.14 9.52%
EY 8.11 14.64 17.62 29.26 24.88 5.67 14.00 -8.69%
DY 0.03 0.00 0.04 0.03 0.00 0.00 4.29 -56.23%
P/NAPS 0.33 0.39 0.51 0.58 0.44 0.61 0.45 -5.03%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 25/08/15 25/08/14 28/08/13 29/08/12 22/08/11 25/08/10 -
Price 0.705 0.75 1.19 0.99 0.83 0.87 0.95 -
P/RPS 1.31 0.88 0.89 0.62 0.60 0.94 1.03 4.08%
P/EPS 12.69 6.25 6.56 2.99 4.39 15.67 9.69 4.59%
EY 7.88 16.01 15.25 33.40 22.78 6.38 10.32 -4.39%
DY 0.03 0.00 0.03 0.03 0.00 0.00 3.16 -53.95%
P/NAPS 0.34 0.35 0.59 0.51 0.48 0.54 0.61 -9.27%

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