[SYMLIFE] YoY TTM 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- 0.32%
YoY- 68.76%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 196,192 223,442 320,165 438,292 344,538 289,506 254,504 -4.24%
PBT 27,997 18,260 71,409 112,841 65,130 33,974 41,055 -6.17%
Tax -9,497 -6,931 -11,581 -23,954 -13,084 -14,116 -13,667 -5.88%
NP 18,500 11,329 59,828 88,887 52,046 19,858 27,388 -6.32%
-
NP to SH 20,030 13,792 60,895 89,116 52,806 20,541 23,815 -2.84%
-
Tax Rate 33.92% 37.96% 16.22% 21.23% 20.09% 41.55% 33.29% -
Total Cost 177,692 212,113 260,337 349,405 292,492 269,648 227,116 -4.00%
-
Net Worth 589,419 601,908 594,950 534,775 454,283 430,212 425,063 5.59%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 56 - 112 80 - - 8,224 -56.43%
Div Payout % 0.28% - 0.19% 0.09% - - 34.54% -
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 589,419 601,908 594,950 534,775 454,283 430,212 425,063 5.59%
NOSH 282,019 283,918 281,967 268,731 267,225 259,164 274,234 0.46%
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 9.43% 5.07% 18.69% 20.28% 15.11% 6.86% 10.76% -
ROE 3.40% 2.29% 10.24% 16.66% 11.62% 4.77% 5.60% -
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 69.57 78.70 113.55 163.10 128.93 111.71 92.81 -4.68%
EPS 7.10 4.86 21.60 33.16 19.76 7.93 8.68 -3.29%
DPS 0.02 0.00 0.04 0.03 0.00 0.00 3.00 -56.58%
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 27.38 31.19 44.69 61.18 48.09 40.41 35.52 -4.24%
EPS 2.80 1.93 8.50 12.44 7.37 2.87 3.32 -2.79%
DPS 0.01 0.00 0.02 0.01 0.00 0.00 1.15 -54.62%
NAPS 0.8227 0.8401 0.8304 0.7464 0.6341 0.6005 0.5933 5.59%
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 0.97 0.88 0.94 0.72 0.62 0.64 1.05 -1.31%
P/EPS 9.50 14.20 4.95 3.56 4.05 9.08 11.17 -2.66%
EY 10.52 7.04 20.18 28.10 24.70 11.01 8.95 2.72%
DY 0.03 0.00 0.04 0.03 0.00 0.00 3.09 -53.77%
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 0.95 1.02 0.85 0.70 0.63 0.65 1.05 -1.65%
P/EPS 9.29 16.57 4.49 3.44 4.10 9.21 11.17 -3.02%
EY 10.76 6.03 22.26 29.09 24.40 10.86 8.95 3.11%
DY 0.03 0.00 0.04 0.03 0.00 0.00 3.09 -53.77%
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