Highlights

[SYMLIFE] QoQ Annualized Quarter Result on 2014-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     11.40%    YoY -     -40.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 345,386 253,850 330,920 391,191 395,445 395,902 393,408 -8.29%
  QoQ % 36.06% -23.29% -15.41% -1.08% -0.12% 0.63% -
  Horiz. % 87.79% 64.53% 84.12% 99.44% 100.52% 100.63% 100.00%
PBT 66,189 78,250 58,708 64,392 62,374 64,216 62,920 3.43%
  QoQ % -15.41% 33.29% -8.83% 3.23% -2.87% 2.06% -
  Horiz. % 105.20% 124.36% 93.31% 102.34% 99.13% 102.06% 100.00%
Tax -14,137 -12,204 -15,428 -13,478 -16,424 -15,998 -16,832 -10.95%
  QoQ % -15.84% 20.90% -14.47% 17.94% -2.66% 4.95% -
  Horiz. % 83.99% 72.50% 91.66% 80.07% 97.58% 95.05% 100.00%
NP 52,052 66,046 43,280 50,914 45,950 48,218 46,088 8.43%
  QoQ % -21.19% 52.60% -14.99% 10.80% -4.70% 4.62% -
  Horiz. % 112.94% 143.30% 93.91% 110.47% 99.70% 104.62% 100.00%
NP to SH 53,152 66,748 44,056 51,453 46,186 48,206 45,568 10.78%
  QoQ % -20.37% 51.51% -14.38% 11.40% -4.19% 5.79% -
  Horiz. % 116.64% 146.48% 96.68% 112.91% 101.36% 105.79% 100.00%
Tax Rate 21.36 % 15.60 % 26.28 % 20.93 % 26.33 % 24.91 % 26.75 % -13.89%
  QoQ % 36.92% -40.64% 25.56% -20.51% 5.70% -6.88% -
  Horiz. % 79.85% 58.32% 98.24% 78.24% 98.43% 93.12% 100.00%
Total Cost 293,334 187,804 287,640 340,277 349,494 347,684 347,320 -10.62%
  QoQ % 56.19% -34.71% -15.47% -2.64% 0.52% 0.10% -
  Horiz. % 84.46% 54.07% 82.82% 97.97% 100.63% 100.10% 100.00%
Net Worth 592,458 595,258 573,292 547,478 526,418 534,726 521,237 8.89%
  QoQ % -0.47% 3.83% 4.72% 4.00% -1.55% 2.59% -
  Horiz. % 113.66% 114.20% 109.99% 105.03% 100.99% 102.59% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 110 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 0.21 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 592,458 595,258 573,292 547,478 526,418 534,726 521,237 8.89%
  QoQ % -0.47% 3.83% 4.72% 4.00% -1.55% 2.59% -
  Horiz. % 113.66% 114.20% 109.99% 105.03% 100.99% 102.59% 100.00%
NOSH 282,123 282,113 282,410 275,114 272,755 268,706 268,679 3.30%
  QoQ % 0.00% -0.11% 2.65% 0.86% 1.51% 0.01% -
  Horiz. % 105.00% 105.00% 105.11% 102.40% 101.52% 100.01% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 15.07 % 26.02 % 13.08 % 13.02 % 11.62 % 12.18 % 11.72 % 18.19%
  QoQ % -42.08% 98.93% 0.46% 12.05% -4.60% 3.92% -
  Horiz. % 128.58% 222.01% 111.60% 111.09% 99.15% 103.92% 100.00%
ROE 8.97 % 11.21 % 7.68 % 9.40 % 8.77 % 9.02 % 8.74 % 1.74%
  QoQ % -19.98% 45.96% -18.30% 7.18% -2.77% 3.20% -
  Horiz. % 102.63% 128.26% 87.87% 107.55% 100.34% 103.20% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 122.42 89.98 117.18 142.19 144.98 147.34 146.42 -11.22%
  QoQ % 36.05% -23.21% -17.59% -1.92% -1.60% 0.63% -
  Horiz. % 83.61% 61.45% 80.03% 97.11% 99.02% 100.63% 100.00%
EPS 18.84 23.66 15.60 18.71 16.93 17.94 16.96 7.24%
  QoQ % -20.37% 51.67% -16.62% 10.51% -5.63% 5.78% -
  Horiz. % 111.08% 139.50% 91.98% 110.32% 99.82% 105.78% 100.00%
DPS 0.00 0.00 0.00 0.04 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 2.1000 2.1100 2.0300 1.9900 1.9300 1.9900 1.9400 5.41%
  QoQ % -0.47% 3.94% 2.01% 3.11% -3.02% 2.58% -
  Horiz. % 108.25% 108.76% 104.64% 102.58% 99.48% 102.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 54.67 40.18 52.38 61.92 62.59 62.66 62.27 -8.29%
  QoQ % 36.06% -23.29% -15.41% -1.07% -0.11% 0.63% -
  Horiz. % 87.80% 64.53% 84.12% 99.44% 100.51% 100.63% 100.00%
EPS 8.41 10.56 6.97 8.14 7.31 7.63 7.21 10.78%
  QoQ % -20.36% 51.51% -14.37% 11.35% -4.19% 5.83% -
  Horiz. % 116.64% 146.46% 96.67% 112.90% 101.39% 105.83% 100.00%
DPS 0.00 0.00 0.00 0.02 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 0.9377 0.9422 0.9074 0.8665 0.8332 0.8463 0.8250 8.89%
  QoQ % -0.48% 3.84% 4.72% 4.00% -1.55% 2.58% -
  Horiz. % 113.66% 114.21% 109.99% 105.03% 100.99% 102.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.8500 1.0700 1.0300 0.9650 1.0500 1.1800 1.1300 -
P/RPS 0.69 1.19 0.88 0.68 0.72 0.80 0.77 -7.03%
  QoQ % -42.02% 35.23% 29.41% -5.56% -10.00% 3.90% -
  Horiz. % 89.61% 154.55% 114.29% 88.31% 93.51% 103.90% 100.00%
P/EPS 4.51 4.52 6.60 5.16 6.20 6.58 6.66 -22.83%
  QoQ % -0.22% -31.52% 27.91% -16.77% -5.78% -1.20% -
  Horiz. % 67.72% 67.87% 99.10% 77.48% 93.09% 98.80% 100.00%
EY 22.16 22.11 15.15 19.38 16.13 15.20 15.01 29.56%
  QoQ % 0.23% 45.94% -21.83% 20.15% 6.12% 1.27% -
  Horiz. % 147.63% 147.30% 100.93% 129.11% 107.46% 101.27% 100.00%
DY 0.00 0.00 0.00 0.04 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 0.40 0.51 0.51 0.48 0.54 0.59 0.58 -21.89%
  QoQ % -21.57% 0.00% 6.25% -11.11% -8.47% 1.72% -
  Horiz. % 68.97% 87.93% 87.93% 82.76% 93.10% 101.72% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 25/08/14 29/05/14 27/02/14 27/11/13 28/08/13 -
Price 0.8550 0.9700 1.1900 1.0300 1.0000 1.1400 0.9900 -
P/RPS 0.70 1.08 1.02 0.72 0.69 0.77 0.68 1.95%
  QoQ % -35.19% 5.88% 41.67% 4.35% -10.39% 13.24% -
  Horiz. % 102.94% 158.82% 150.00% 105.88% 101.47% 113.24% 100.00%
P/EPS 4.54 4.10 7.63 5.51 5.91 6.35 5.84 -15.41%
  QoQ % 10.73% -46.26% 38.48% -6.77% -6.93% 8.73% -
  Horiz. % 77.74% 70.21% 130.65% 94.35% 101.20% 108.73% 100.00%
EY 22.04 24.39 13.11 18.16 16.93 15.74 17.13 18.24%
  QoQ % -9.64% 86.04% -27.81% 7.27% 7.56% -8.11% -
  Horiz. % 128.66% 142.38% 76.53% 106.01% 98.83% 91.89% 100.00%
DY 0.00 0.00 0.00 0.04 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 0.41 0.46 0.59 0.52 0.52 0.57 0.51 -13.51%
  QoQ % -10.87% -22.03% 13.46% 0.00% -8.77% 11.76% -
  Horiz. % 80.39% 90.20% 115.69% 101.96% 101.96% 111.76% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

209  692  606  1007 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295+0.035 
 XOX-WC 0.02+0.015 
 QES 0.36-0.02 
 DNEX-WD 0.06+0.015 
 LUSTER 0.195+0.01 
 BIOHLDG 0.305+0.005 
 SAPNRG 0.120.00 
 XOX 0.090.00 
 GLOTEC 0.51+0.06 
 VIZIONE 0.23-0.04 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS