Highlights

[SYMLIFE] QoQ Annualized Quarter Result on 2013-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     -8.60%    YoY -     82.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 395,445 395,902 393,408 406,906 352,350 333,130 300,496 20.03%
  QoQ % -0.12% 0.63% -3.32% 15.48% 5.77% 10.86% -
  Horiz. % 131.60% 131.75% 130.92% 135.41% 117.26% 110.86% 100.00%
PBT 62,374 64,216 62,920 109,951 119,856 58,436 51,732 13.24%
  QoQ % -2.87% 2.06% -42.77% -8.26% 105.11% 12.96% -
  Horiz. % 120.57% 124.13% 121.63% 212.54% 231.69% 112.96% 100.00%
Tax -16,424 -15,998 -16,832 -24,053 -26,038 -16,196 -15,728 2.92%
  QoQ % -2.66% 4.95% 30.02% 7.63% -60.77% -2.98% -
  Horiz. % 104.43% 101.72% 107.02% 152.93% 165.56% 102.98% 100.00%
NP 45,950 48,218 46,088 85,898 93,817 42,240 36,004 17.61%
  QoQ % -4.70% 4.62% -46.35% -8.44% 122.11% 17.32% -
  Horiz. % 127.63% 133.92% 128.01% 238.58% 260.57% 117.32% 100.00%
NP to SH 46,186 48,206 45,568 86,591 94,737 43,156 36,608 16.71%
  QoQ % -4.19% 5.79% -47.38% -8.60% 119.52% 17.89% -
  Horiz. % 126.17% 131.68% 124.48% 236.54% 258.79% 117.89% 100.00%
Tax Rate 26.33 % 24.91 % 26.75 % 21.88 % 21.72 % 27.72 % 30.40 % -9.11%
  QoQ % 5.70% -6.88% 22.26% 0.74% -21.65% -8.82% -
  Horiz. % 86.61% 81.94% 87.99% 71.97% 71.45% 91.18% 100.00%
Total Cost 349,494 347,684 347,320 321,008 258,533 290,890 264,492 20.36%
  QoQ % 0.52% 0.10% 8.20% 24.17% -11.12% 9.98% -
  Horiz. % 132.14% 131.45% 131.32% 121.37% 97.75% 109.98% 100.00%
Net Worth 526,418 534,726 521,237 504,413 486,736 446,260 445,998 11.65%
  QoQ % -1.55% 2.59% 3.34% 3.63% 9.07% 0.06% -
  Horiz. % 118.03% 119.89% 116.87% 113.10% 109.13% 100.06% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 79 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 0.09 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 526,418 534,726 521,237 504,413 486,736 446,260 445,998 11.65%
  QoQ % -1.55% 2.59% 3.34% 3.63% 9.07% 0.06% -
  Horiz. % 118.03% 119.89% 116.87% 113.10% 109.13% 100.06% 100.00%
NOSH 272,755 268,706 268,679 265,480 264,530 262,506 257,802 3.82%
  QoQ % 1.51% 0.01% 1.20% 0.36% 0.77% 1.82% -
  Horiz. % 105.80% 104.23% 104.22% 102.98% 102.61% 101.82% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.62 % 12.18 % 11.72 % 21.11 % 26.63 % 12.68 % 11.98 % -2.01%
  QoQ % -4.60% 3.92% -44.48% -20.73% 110.02% 5.84% -
  Horiz. % 96.99% 101.67% 97.83% 176.21% 222.29% 105.84% 100.00%
ROE 8.77 % 9.02 % 8.74 % 17.17 % 19.46 % 9.67 % 8.21 % 4.48%
  QoQ % -2.77% 3.20% -49.10% -11.77% 101.24% 17.78% -
  Horiz. % 106.82% 109.87% 106.46% 209.14% 237.03% 117.78% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 144.98 147.34 146.42 153.27 133.20 126.90 116.56 15.61%
  QoQ % -1.60% 0.63% -4.47% 15.07% 4.96% 8.87% -
  Horiz. % 124.38% 126.41% 125.62% 131.49% 114.28% 108.87% 100.00%
EPS 16.93 17.94 16.96 32.61 35.81 16.44 14.20 12.40%
  QoQ % -5.63% 5.78% -47.99% -8.94% 117.82% 15.77% -
  Horiz. % 119.23% 126.34% 119.44% 229.65% 252.18% 115.77% 100.00%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.9300 1.9900 1.9400 1.9000 1.8400 1.7000 1.7300 7.54%
  QoQ % -3.02% 2.58% 2.11% 3.26% 8.24% -1.73% -
  Horiz. % 111.56% 115.03% 112.14% 109.83% 106.36% 98.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 65.84 65.92 65.51 67.75 58.67 55.47 50.03 20.03%
  QoQ % -0.12% 0.63% -3.31% 15.48% 5.77% 10.87% -
  Horiz. % 131.60% 131.76% 130.94% 135.42% 117.27% 110.87% 100.00%
EPS 7.69 8.03 7.59 14.42 15.77 7.19 6.10 16.65%
  QoQ % -4.23% 5.80% -47.36% -8.56% 119.33% 17.87% -
  Horiz. % 126.07% 131.64% 124.43% 236.39% 258.52% 117.87% 100.00%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.8765 0.8904 0.8679 0.8399 0.8105 0.7431 0.7426 11.65%
  QoQ % -1.56% 2.59% 3.33% 3.63% 9.07% 0.07% -
  Horiz. % 118.03% 119.90% 116.87% 113.10% 109.14% 100.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.0500 1.1800 1.1300 0.9150 0.8100 0.8000 0.7600 -
P/RPS 0.72 0.80 0.77 0.60 0.61 0.63 0.65 7.04%
  QoQ % -10.00% 3.90% 28.33% -1.64% -3.17% -3.08% -
  Horiz. % 110.77% 123.08% 118.46% 92.31% 93.85% 96.92% 100.00%
P/EPS 6.20 6.58 6.66 2.81 2.26 4.87 5.35 10.30%
  QoQ % -5.78% -1.20% 137.01% 24.34% -53.59% -8.97% -
  Horiz. % 115.89% 122.99% 124.49% 52.52% 42.24% 91.03% 100.00%
EY 16.13 15.20 15.01 35.65 44.21 20.55 18.68 -9.30%
  QoQ % 6.12% 1.27% -57.90% -19.36% 115.13% 10.01% -
  Horiz. % 86.35% 81.37% 80.35% 190.85% 236.67% 110.01% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.54 0.59 0.58 0.48 0.44 0.47 0.44 14.59%
  QoQ % -8.47% 1.72% 20.83% 9.09% -6.38% 6.82% -
  Horiz. % 122.73% 134.09% 131.82% 109.09% 100.00% 106.82% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 29/05/13 27/02/13 19/11/12 29/08/12 -
Price 1.0000 1.1400 0.9900 1.1400 0.8100 0.8100 0.8300 -
P/RPS 0.69 0.77 0.68 0.74 0.61 0.64 0.71 -1.88%
  QoQ % -10.39% 13.24% -8.11% 21.31% -4.69% -9.86% -
  Horiz. % 97.18% 108.45% 95.77% 104.23% 85.92% 90.14% 100.00%
P/EPS 5.91 6.35 5.84 3.50 2.26 4.93 5.85 0.68%
  QoQ % -6.93% 8.73% 66.86% 54.87% -54.16% -15.73% -
  Horiz. % 101.03% 108.55% 99.83% 59.83% 38.63% 84.27% 100.00%
EY 16.93 15.74 17.13 28.61 44.21 20.30 17.11 -0.70%
  QoQ % 7.56% -8.11% -40.13% -35.29% 117.78% 18.64% -
  Horiz. % 98.95% 91.99% 100.12% 167.21% 258.39% 118.64% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.52 0.57 0.51 0.60 0.44 0.48 0.48 5.47%
  QoQ % -8.77% 11.76% -15.00% 36.36% -8.33% 0.00% -
  Horiz. % 108.33% 118.75% 106.25% 125.00% 91.67% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.810.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.510.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.7450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers