Highlights

[SYMLIFE] QoQ Annualized Quarter Result on 2014-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 25-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -14.38%    YoY -     -3.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 286,121 345,386 253,850 330,920 391,191 395,445 395,902 -19.48%
  QoQ % -17.16% 36.06% -23.29% -15.41% -1.08% -0.12% -
  Horiz. % 72.27% 87.24% 64.12% 83.59% 98.81% 99.88% 100.00%
PBT 54,550 66,189 78,250 58,708 64,392 62,374 64,216 -10.31%
  QoQ % -17.58% -15.41% 33.29% -8.83% 3.23% -2.87% -
  Horiz. % 84.95% 103.07% 121.85% 91.42% 100.27% 97.13% 100.00%
Tax -11,966 -14,137 -12,204 -15,428 -13,478 -16,424 -15,998 -17.62%
  QoQ % 15.36% -15.84% 20.90% -14.47% 17.94% -2.66% -
  Horiz. % 74.80% 88.37% 76.28% 96.44% 84.25% 102.66% 100.00%
NP 42,584 52,052 66,046 43,280 50,914 45,950 48,218 -7.96%
  QoQ % -18.19% -21.19% 52.60% -14.99% 10.80% -4.70% -
  Horiz. % 88.32% 107.95% 136.97% 89.76% 105.59% 95.30% 100.00%
NP to SH 43,910 53,152 66,748 44,056 51,453 46,186 48,206 -6.04%
  QoQ % -17.39% -20.37% 51.51% -14.38% 11.40% -4.19% -
  Horiz. % 91.09% 110.26% 138.46% 91.39% 106.74% 95.81% 100.00%
Tax Rate 21.94 % 21.36 % 15.60 % 26.28 % 20.93 % 26.33 % 24.91 % -8.12%
  QoQ % 2.72% 36.92% -40.64% 25.56% -20.51% 5.70% -
  Horiz. % 88.08% 85.75% 62.63% 105.50% 84.02% 105.70% 100.00%
Total Cost 243,537 293,334 187,804 287,640 340,277 349,494 347,684 -21.15%
  QoQ % -16.98% 56.19% -34.71% -15.47% -2.64% 0.52% -
  Horiz. % 70.05% 84.37% 54.02% 82.73% 97.87% 100.52% 100.00%
Net Worth 583,929 592,458 595,258 573,292 547,478 526,418 534,726 6.05%
  QoQ % -1.44% -0.47% 3.83% 4.72% 4.00% -1.55% -
  Horiz. % 109.20% 110.80% 111.32% 107.21% 102.38% 98.45% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - 110 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 0.21 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 583,929 592,458 595,258 573,292 547,478 526,418 534,726 6.05%
  QoQ % -1.44% -0.47% 3.83% 4.72% 4.00% -1.55% -
  Horiz. % 109.20% 110.80% 111.32% 107.21% 102.38% 98.45% 100.00%
NOSH 282,091 282,123 282,113 282,410 275,114 272,755 268,706 3.30%
  QoQ % -0.01% 0.00% -0.11% 2.65% 0.86% 1.51% -
  Horiz. % 104.98% 104.99% 104.99% 105.10% 102.38% 101.51% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 14.88 % 15.07 % 26.02 % 13.08 % 13.02 % 11.62 % 12.18 % 14.29%
  QoQ % -1.26% -42.08% 98.93% 0.46% 12.05% -4.60% -
  Horiz. % 122.17% 123.73% 213.63% 107.39% 106.90% 95.40% 100.00%
ROE 7.52 % 8.97 % 11.21 % 7.68 % 9.40 % 8.77 % 9.02 % -11.43%
  QoQ % -16.16% -19.98% 45.96% -18.30% 7.18% -2.77% -
  Horiz. % 83.37% 99.45% 124.28% 85.14% 104.21% 97.23% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 101.43 122.42 89.98 117.18 142.19 144.98 147.34 -22.05%
  QoQ % -17.15% 36.05% -23.21% -17.59% -1.92% -1.60% -
  Horiz. % 68.84% 83.09% 61.07% 79.53% 96.50% 98.40% 100.00%
EPS 15.57 18.84 23.66 15.60 18.71 16.93 17.94 -9.02%
  QoQ % -17.36% -20.37% 51.67% -16.62% 10.51% -5.63% -
  Horiz. % 86.79% 105.02% 131.88% 86.96% 104.29% 94.37% 100.00%
DPS 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.0700 2.1000 2.1100 2.0300 1.9900 1.9300 1.9900 2.66%
  QoQ % -1.43% -0.47% 3.94% 2.01% 3.11% -3.02% -
  Horiz. % 104.02% 105.53% 106.03% 102.01% 100.00% 96.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 47.64 57.51 42.27 55.10 65.14 65.84 65.92 -19.48%
  QoQ % -17.16% 36.05% -23.28% -15.41% -1.06% -0.12% -
  Horiz. % 72.27% 87.24% 64.12% 83.59% 98.82% 99.88% 100.00%
EPS 7.31 8.85 11.11 7.34 8.57 7.69 8.03 -6.08%
  QoQ % -17.40% -20.34% 51.36% -14.35% 11.44% -4.23% -
  Horiz. % 91.03% 110.21% 138.36% 91.41% 106.72% 95.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9723 0.9865 0.9912 0.9546 0.9116 0.8765 0.8904 6.05%
  QoQ % -1.44% -0.47% 3.83% 4.72% 4.00% -1.56% -
  Horiz. % 109.20% 110.79% 111.32% 107.21% 102.38% 98.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.8000 0.8500 1.0700 1.0300 0.9650 1.0500 1.1800 -
P/RPS 0.79 0.69 1.19 0.88 0.68 0.72 0.80 -0.84%
  QoQ % 14.49% -42.02% 35.23% 29.41% -5.56% -10.00% -
  Horiz. % 98.75% 86.25% 148.75% 110.00% 85.00% 90.00% 100.00%
P/EPS 5.14 4.51 4.52 6.60 5.16 6.20 6.58 -15.19%
  QoQ % 13.97% -0.22% -31.52% 27.91% -16.77% -5.78% -
  Horiz. % 78.12% 68.54% 68.69% 100.30% 78.42% 94.22% 100.00%
EY 19.46 22.16 22.11 15.15 19.38 16.13 15.20 17.92%
  QoQ % -12.18% 0.23% 45.94% -21.83% 20.15% 6.12% -
  Horiz. % 128.03% 145.79% 145.46% 99.67% 127.50% 106.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.39 0.40 0.51 0.51 0.48 0.54 0.59 -24.14%
  QoQ % -2.50% -21.57% 0.00% 6.25% -11.11% -8.47% -
  Horiz. % 66.10% 67.80% 86.44% 86.44% 81.36% 91.53% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 26/02/15 27/11/14 25/08/14 29/05/14 27/02/14 27/11/13 -
Price 0.8500 0.8550 0.9700 1.1900 1.0300 1.0000 1.1400 -
P/RPS 0.84 0.70 1.08 1.02 0.72 0.69 0.77 5.98%
  QoQ % 20.00% -35.19% 5.88% 41.67% 4.35% -10.39% -
  Horiz. % 109.09% 90.91% 140.26% 132.47% 93.51% 89.61% 100.00%
P/EPS 5.46 4.54 4.10 7.63 5.51 5.91 6.35 -9.59%
  QoQ % 20.26% 10.73% -46.26% 38.48% -6.77% -6.93% -
  Horiz. % 85.98% 71.50% 64.57% 120.16% 86.77% 93.07% 100.00%
EY 18.31 22.04 24.39 13.11 18.16 16.93 15.74 10.62%
  QoQ % -16.92% -9.64% 86.04% -27.81% 7.27% 7.56% -
  Horiz. % 116.33% 140.03% 154.96% 83.29% 115.37% 107.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.41 0.41 0.46 0.59 0.52 0.52 0.57 -19.74%
  QoQ % 0.00% -10.87% -22.03% 13.46% 0.00% -8.77% -
  Horiz. % 71.93% 71.93% 80.70% 103.51% 91.23% 91.23% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers