[SYMLIFE] YoY TTM Result on 31-Dec-2011 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 41.92%
YoY- 43.98%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 353,647 439,227 382,033 310,878 229,894 227,206 313,422 2.03%
PBT 67,253 66,840 111,505 44,838 32,162 35,994 47,794 5.85%
Tax -11,763 -16,842 -21,022 -16,457 -10,567 -13,885 -13,659 -2.45%
NP 55,490 49,998 90,483 28,381 21,595 22,109 34,135 8.43%
-
NP to SH 56,848 50,178 91,365 29,151 20,246 15,411 31,064 10.59%
-
Tax Rate 17.49% 25.20% 18.85% 36.70% 32.86% 38.58% 28.58% -
Total Cost 298,157 389,229 291,550 282,497 208,299 205,097 279,287 1.09%
-
Net Worth 592,565 542,304 494,481 430,962 428,257 414,544 412,814 6.20%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 112 80 - - 8,224 4,217 8,936 -51.78%
Div Payout % 0.20% 0.16% - - 40.62% 27.36% 28.77% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 592,565 542,304 494,481 430,962 428,257 414,544 412,814 6.20%
NOSH 282,173 280,986 268,739 258,061 274,523 274,532 290,714 -0.49%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 15.69% 11.38% 23.68% 9.13% 9.39% 9.73% 10.89% -
ROE 9.59% 9.25% 18.48% 6.76% 4.73% 3.72% 7.52% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 125.33 156.32 142.16 120.47 83.74 82.76 107.81 2.54%
EPS 20.15 17.86 34.00 11.30 7.37 5.61 10.69 11.13%
DPS 0.04 0.03 0.00 0.00 3.00 1.54 3.07 -51.47%
NAPS 2.10 1.93 1.84 1.67 1.56 1.51 1.42 6.73%
Adjusted Per Share Value based on latest NOSH - 258,061
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 49.36 61.31 53.32 43.39 32.09 31.71 43.75 2.03%
EPS 7.93 7.00 12.75 4.07 2.83 2.15 4.34 10.56%
DPS 0.02 0.01 0.00 0.00 1.15 0.59 1.25 -49.78%
NAPS 0.8271 0.7569 0.6902 0.6015 0.5978 0.5786 0.5762 6.20%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.85 1.05 0.81 0.73 1.05 0.60 0.70 -
P/RPS 0.68 0.67 0.57 0.61 1.25 0.72 0.65 0.75%
P/EPS 4.22 5.88 2.38 6.46 14.24 10.69 6.55 -7.06%
EY 23.70 17.01 41.97 15.47 7.02 9.36 15.26 7.60%
DY 0.05 0.03 0.00 0.00 2.86 2.56 4.39 -52.55%
P/NAPS 0.40 0.54 0.44 0.44 0.67 0.40 0.49 -3.32%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 27/02/14 27/02/13 28/02/12 24/02/11 24/02/10 26/02/09 -
Price 0.855 1.00 0.81 0.80 1.15 0.62 0.56 -
P/RPS 0.68 0.64 0.57 0.66 1.37 0.75 0.52 4.57%
P/EPS 4.24 5.60 2.38 7.08 15.59 11.04 5.24 -3.46%
EY 23.56 17.86 41.97 14.12 6.41 9.05 19.08 3.57%
DY 0.05 0.03 0.00 0.00 2.61 2.48 5.49 -54.28%
P/NAPS 0.41 0.52 0.44 0.48 0.74 0.41 0.39 0.83%

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