Highlights

[SYMLIFE] QoQ Annualized Quarter Result on 2014-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     51.51%    YoY -     38.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 159,980 286,121 345,386 253,850 330,920 391,191 395,445 -45.39%
  QoQ % -44.09% -17.16% 36.06% -23.29% -15.41% -1.08% -
  Horiz. % 40.46% 72.35% 87.34% 64.19% 83.68% 98.92% 100.00%
PBT 12,400 54,550 66,189 78,250 58,708 64,392 62,374 -66.04%
  QoQ % -77.27% -17.58% -15.41% 33.29% -8.83% 3.23% -
  Horiz. % 19.88% 87.46% 106.12% 125.45% 94.12% 103.23% 100.00%
Tax -7,700 -11,966 -14,137 -12,204 -15,428 -13,478 -16,424 -39.73%
  QoQ % 35.65% 15.36% -15.84% 20.90% -14.47% 17.94% -
  Horiz. % 46.88% 72.86% 86.08% 74.31% 93.94% 82.06% 100.00%
NP 4,700 42,584 52,052 66,046 43,280 50,914 45,950 -78.22%
  QoQ % -88.96% -18.19% -21.19% 52.60% -14.99% 10.80% -
  Horiz. % 10.23% 92.67% 113.28% 143.73% 94.19% 110.80% 100.00%
NP to SH 8,168 43,910 53,152 66,748 44,056 51,453 46,186 -68.59%
  QoQ % -81.40% -17.39% -20.37% 51.51% -14.38% 11.40% -
  Horiz. % 17.68% 95.07% 115.08% 144.52% 95.39% 111.40% 100.00%
Tax Rate 62.10 % 21.94 % 21.36 % 15.60 % 26.28 % 20.93 % 26.33 % 77.46%
  QoQ % 183.04% 2.72% 36.92% -40.64% 25.56% -20.51% -
  Horiz. % 235.85% 83.33% 81.12% 59.25% 99.81% 79.49% 100.00%
Total Cost 155,280 243,537 293,334 187,804 287,640 340,277 349,494 -41.86%
  QoQ % -36.24% -16.98% 56.19% -34.71% -15.47% -2.64% -
  Horiz. % 44.43% 69.68% 83.93% 53.74% 82.30% 97.36% 100.00%
Net Worth 601,255 583,929 592,458 595,258 573,292 547,478 526,418 9.29%
  QoQ % 2.97% -1.44% -0.47% 3.83% 4.72% 4.00% -
  Horiz. % 114.22% 110.92% 112.55% 113.08% 108.90% 104.00% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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% 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% 0.00% 100.00% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 601,255 583,929 592,458 595,258 573,292 547,478 526,418 9.29%
  QoQ % 2.97% -1.44% -0.47% 3.83% 4.72% 4.00% -
  Horiz. % 114.22% 110.92% 112.55% 113.08% 108.90% 104.00% 100.00%
NOSH 283,611 282,091 282,123 282,113 282,410 275,114 272,755 2.64%
  QoQ % 0.54% -0.01% 0.00% -0.11% 2.65% 0.86% -
  Horiz. % 103.98% 103.42% 103.43% 103.43% 103.54% 100.86% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.94 % 14.88 % 15.07 % 26.02 % 13.08 % 13.02 % 11.62 % -60.10%
  QoQ % -80.24% -1.26% -42.08% 98.93% 0.46% 12.05% -
  Horiz. % 25.30% 128.06% 129.69% 223.92% 112.56% 112.05% 100.00%
ROE 1.36 % 7.52 % 8.97 % 11.21 % 7.68 % 9.40 % 8.77 % -71.23%
  QoQ % -81.91% -16.16% -19.98% 45.96% -18.30% 7.18% -
  Horiz. % 15.51% 85.75% 102.28% 127.82% 87.57% 107.18% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 56.41 101.43 122.42 89.98 117.18 142.19 144.98 -46.80%
  QoQ % -44.39% -17.15% 36.05% -23.21% -17.59% -1.92% -
  Horiz. % 38.91% 69.96% 84.44% 62.06% 80.82% 98.08% 100.00%
EPS 2.88 15.57 18.84 23.66 15.60 18.71 16.93 -69.40%
  QoQ % -81.50% -17.36% -20.37% 51.67% -16.62% 10.51% -
  Horiz. % 17.01% 91.97% 111.28% 139.75% 92.14% 110.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.1200 2.0700 2.1000 2.1100 2.0300 1.9900 1.9300 6.48%
  QoQ % 2.42% -1.43% -0.47% 3.94% 2.01% 3.11% -
  Horiz. % 109.84% 107.25% 108.81% 109.33% 105.18% 103.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 26.64 47.64 57.51 42.27 55.10 65.14 65.84 -45.39%
  QoQ % -44.08% -17.16% 36.05% -23.28% -15.41% -1.06% -
  Horiz. % 40.46% 72.36% 87.35% 64.20% 83.69% 98.94% 100.00%
EPS 1.36 7.31 8.85 11.11 7.34 8.57 7.69 -68.59%
  QoQ % -81.40% -17.40% -20.34% 51.36% -14.35% 11.44% -
  Horiz. % 17.69% 95.06% 115.08% 144.47% 95.45% 111.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0011 0.9723 0.9865 0.9912 0.9546 0.9116 0.8765 9.29%
  QoQ % 2.96% -1.44% -0.47% 3.83% 4.72% 4.00% -
  Horiz. % 114.22% 110.93% 112.55% 113.09% 108.91% 104.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.8200 0.8000 0.8500 1.0700 1.0300 0.9650 1.0500 -
P/RPS 1.45 0.79 0.69 1.19 0.88 0.68 0.72 59.68%
  QoQ % 83.54% 14.49% -42.02% 35.23% 29.41% -5.56% -
  Horiz. % 201.39% 109.72% 95.83% 165.28% 122.22% 94.44% 100.00%
P/EPS 28.47 5.14 4.51 4.52 6.60 5.16 6.20 177.04%
  QoQ % 453.89% 13.97% -0.22% -31.52% 27.91% -16.77% -
  Horiz. % 459.19% 82.90% 72.74% 72.90% 106.45% 83.23% 100.00%
EY 3.51 19.46 22.16 22.11 15.15 19.38 16.13 -63.92%
  QoQ % -81.96% -12.18% 0.23% 45.94% -21.83% 20.15% -
  Horiz. % 21.76% 120.64% 137.38% 137.07% 93.92% 120.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.39 0.39 0.40 0.51 0.51 0.48 0.54 -19.55%
  QoQ % 0.00% -2.50% -21.57% 0.00% 6.25% -11.11% -
  Horiz. % 72.22% 72.22% 74.07% 94.44% 94.44% 88.89% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 29/05/15 26/02/15 27/11/14 25/08/14 29/05/14 27/02/14 -
Price 0.7500 0.8500 0.8550 0.9700 1.1900 1.0300 1.0000 -
P/RPS 1.33 0.84 0.70 1.08 1.02 0.72 0.69 55.07%
  QoQ % 58.33% 20.00% -35.19% 5.88% 41.67% 4.35% -
  Horiz. % 192.75% 121.74% 101.45% 156.52% 147.83% 104.35% 100.00%
P/EPS 26.04 5.46 4.54 4.10 7.63 5.51 5.91 169.49%
  QoQ % 376.92% 20.26% 10.73% -46.26% 38.48% -6.77% -
  Horiz. % 440.61% 92.39% 76.82% 69.37% 129.10% 93.23% 100.00%
EY 3.84 18.31 22.04 24.39 13.11 18.16 16.93 -62.91%
  QoQ % -79.03% -16.92% -9.64% 86.04% -27.81% 7.27% -
  Horiz. % 22.68% 108.15% 130.18% 144.06% 77.44% 107.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.35 0.41 0.41 0.46 0.59 0.52 0.52 -23.25%
  QoQ % -14.63% 0.00% -10.87% -22.03% 13.46% 0.00% -
  Horiz. % 67.31% 78.85% 78.85% 88.46% 113.46% 100.00% 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