[SYMLIFE] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -43.69%
YoY- -45.08%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 220,103 130,155 353,647 439,227 382,033 310,878 229,894 -0.72%
PBT 37,816 10,441 67,253 66,840 111,505 44,838 32,162 2.73%
Tax -11,054 -3,615 -11,763 -16,842 -21,022 -16,457 -10,567 0.75%
NP 26,762 6,826 55,490 49,998 90,483 28,381 21,595 3.63%
-
NP to SH 28,025 9,312 56,848 50,178 91,365 29,151 20,246 5.56%
-
Tax Rate 29.23% 34.62% 17.49% 25.20% 18.85% 36.70% 32.86% -
Total Cost 193,341 123,329 298,157 389,229 291,550 282,497 208,299 -1.23%
-
Net Worth 597,871 588,845 592,565 542,304 494,481 430,962 428,257 5.71%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 56 - 112 80 - - 8,224 -56.43%
Div Payout % 0.20% - 0.20% 0.16% - - 40.62% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 597,871 588,845 592,565 542,304 494,481 430,962 428,257 5.71%
NOSH 282,015 283,098 282,173 280,986 268,739 258,061 274,523 0.44%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.16% 5.24% 15.69% 11.38% 23.68% 9.13% 9.39% -
ROE 4.69% 1.58% 9.59% 9.25% 18.48% 6.76% 4.73% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 78.05 45.98 125.33 156.32 142.16 120.47 83.74 -1.16%
EPS 9.94 3.29 20.15 17.86 34.00 11.30 7.37 5.10%
DPS 0.02 0.00 0.04 0.03 0.00 0.00 3.00 -56.58%
NAPS 2.12 2.08 2.10 1.93 1.84 1.67 1.56 5.24%
Adjusted Per Share Value based on latest NOSH - 280,986
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 30.72 18.17 49.36 61.31 53.32 43.39 32.09 -0.72%
EPS 3.91 1.30 7.93 7.00 12.75 4.07 2.83 5.53%
DPS 0.01 0.00 0.02 0.01 0.00 0.00 1.15 -54.62%
NAPS 0.8345 0.8219 0.8271 0.7569 0.6902 0.6015 0.5978 5.71%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.64 0.79 0.85 1.05 0.81 0.73 1.05 -
P/RPS 0.82 1.72 0.68 0.67 0.57 0.61 1.25 -6.77%
P/EPS 6.44 24.02 4.22 5.88 2.38 6.46 14.24 -12.37%
EY 15.53 4.16 23.70 17.01 41.97 15.47 7.02 14.13%
DY 0.03 0.00 0.05 0.03 0.00 0.00 2.86 -53.18%
P/NAPS 0.30 0.38 0.40 0.54 0.44 0.44 0.67 -12.52%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 26/02/15 27/02/14 27/02/13 28/02/12 24/02/11 -
Price 0.76 0.71 0.855 1.00 0.81 0.80 1.15 -
P/RPS 0.97 1.54 0.68 0.64 0.57 0.66 1.37 -5.58%
P/EPS 7.65 21.59 4.24 5.60 2.38 7.08 15.59 -11.17%
EY 13.08 4.63 23.56 17.86 41.97 14.12 6.41 12.61%
DY 0.03 0.00 0.05 0.03 0.00 0.00 2.61 -52.46%
P/NAPS 0.36 0.34 0.41 0.52 0.44 0.48 0.74 -11.30%

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