Highlights

[SYMLIFE] QoQ Cumulative Quarter Result on 2014-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     19.45%    YoY -     15.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 65,413 39,995 286,121 259,040 126,925 82,730 391,191 -69.62%
  QoQ % 63.55% -86.02% 10.45% 104.09% 53.42% -78.85% -
  Horiz. % 16.72% 10.22% 73.14% 66.22% 32.45% 21.15% 100.00%
PBT 4,002 3,100 54,550 49,642 39,125 14,677 64,392 -84.28%
  QoQ % 29.10% -94.32% 9.89% 26.88% 166.57% -77.21% -
  Horiz. % 6.22% 4.81% 84.72% 77.09% 60.76% 22.79% 100.00%
Tax -1,347 -1,925 -11,966 -10,603 -6,102 -3,857 -13,478 -78.43%
  QoQ % 30.03% 83.91% -12.85% -73.76% -58.21% 71.38% -
  Horiz. % 9.99% 14.28% 88.78% 78.67% 45.27% 28.62% 100.00%
NP 2,655 1,175 42,584 39,039 33,023 10,820 50,914 -86.02%
  QoQ % 125.96% -97.24% 9.08% 18.22% 205.20% -78.75% -
  Horiz. % 5.21% 2.31% 83.64% 76.68% 64.86% 21.25% 100.00%
NP to SH 4,143 2,042 43,910 39,864 33,374 11,014 51,453 -81.32%
  QoQ % 102.89% -95.35% 10.15% 19.45% 203.01% -78.59% -
  Horiz. % 8.05% 3.97% 85.34% 77.48% 64.86% 21.41% 100.00%
Tax Rate 33.66 % 62.10 % 21.94 % 21.36 % 15.60 % 26.28 % 20.93 % 37.23%
  QoQ % -45.80% 183.04% 2.72% 36.92% -40.64% 25.56% -
  Horiz. % 160.82% 296.70% 104.83% 102.05% 74.53% 125.56% 100.00%
Total Cost 62,758 38,820 243,537 220,001 93,902 71,910 340,277 -67.57%
  QoQ % 61.66% -84.06% 10.70% 134.29% 30.58% -78.87% -
  Horiz. % 18.44% 11.41% 71.57% 64.65% 27.60% 21.13% 100.00%
Net Worth 597,493 601,255 583,929 592,458 595,258 573,292 547,478 6.00%
  QoQ % -0.63% 2.97% -1.44% -0.47% 3.83% 4.72% -
  Horiz. % 109.14% 109.82% 106.66% 108.22% 108.73% 104.72% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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% 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% 0.00% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 597,493 601,255 583,929 592,458 595,258 573,292 547,478 6.00%
  QoQ % -0.63% 2.97% -1.44% -0.47% 3.83% 4.72% -
  Horiz. % 109.14% 109.82% 106.66% 108.22% 108.73% 104.72% 100.00%
NOSH 281,836 283,611 282,091 282,123 282,113 282,410 275,114 1.62%
  QoQ % -0.63% 0.54% -0.01% 0.00% -0.11% 2.65% -
  Horiz. % 102.44% 103.09% 102.54% 102.55% 102.54% 102.65% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.06 % 2.94 % 14.88 % 15.07 % 26.02 % 13.08 % 13.02 % -53.98%
  QoQ % 38.10% -80.24% -1.26% -42.08% 98.93% 0.46% -
  Horiz. % 31.18% 22.58% 114.29% 115.74% 199.85% 100.46% 100.00%
ROE 0.69 % 0.34 % 7.52 % 6.73 % 5.61 % 1.92 % 9.40 % -82.44%
  QoQ % 102.94% -95.48% 11.74% 19.96% 192.19% -79.57% -
  Horiz. % 7.34% 3.62% 80.00% 71.60% 59.68% 20.43% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 23.21 14.10 101.43 91.82 44.99 29.29 142.19 -70.10%
  QoQ % 64.61% -86.10% 10.47% 104.09% 53.60% -79.40% -
  Horiz. % 16.32% 9.92% 71.33% 64.58% 31.64% 20.60% 100.00%
EPS 1.47 0.72 15.57 14.13 11.83 3.90 18.71 -81.63%
  QoQ % 104.17% -95.38% 10.19% 19.44% 203.33% -79.16% -
  Horiz. % 7.86% 3.85% 83.22% 75.52% 63.23% 20.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.1200 2.1200 2.0700 2.1000 2.1100 2.0300 1.9900 4.30%
  QoQ % 0.00% 2.42% -1.43% -0.47% 3.94% 2.01% -
  Horiz. % 106.53% 106.53% 104.02% 105.53% 106.03% 102.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 10.89 6.66 47.64 43.13 21.13 13.78 65.14 -69.62%
  QoQ % 63.51% -86.02% 10.46% 104.12% 53.34% -78.85% -
  Horiz. % 16.72% 10.22% 73.13% 66.21% 32.44% 21.15% 100.00%
EPS 0.69 0.34 7.31 6.64 5.56 1.83 8.57 -81.33%
  QoQ % 102.94% -95.35% 10.09% 19.42% 203.83% -78.65% -
  Horiz. % 8.05% 3.97% 85.30% 77.48% 64.88% 21.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9949 1.0011 0.9723 0.9865 0.9912 0.9546 0.9116 6.00%
  QoQ % -0.62% 2.96% -1.44% -0.47% 3.83% 4.72% -
  Horiz. % 109.14% 109.82% 106.66% 108.22% 108.73% 104.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.6900 0.8200 0.8000 0.8500 1.0700 1.0300 0.9650 -
P/RPS 2.97 5.81 0.79 0.93 2.38 3.52 0.68 166.96%
  QoQ % -48.88% 635.44% -15.05% -60.92% -32.39% 417.65% -
  Horiz. % 436.76% 854.41% 116.18% 136.76% 350.00% 517.65% 100.00%
P/EPS 46.94 113.89 5.14 6.02 9.04 26.41 5.16 335.19%
  QoQ % -58.78% 2,115.76% -14.62% -33.41% -65.77% 411.82% -
  Horiz. % 909.69% 2,207.17% 99.61% 116.67% 175.19% 511.82% 100.00%
EY 2.13 0.88 19.46 16.62 11.06 3.79 19.38 -77.02%
  QoQ % 142.05% -95.48% 17.09% 50.27% 191.82% -80.44% -
  Horiz. % 10.99% 4.54% 100.41% 85.76% 57.07% 19.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.33 0.39 0.39 0.40 0.51 0.51 0.48 -22.09%
  QoQ % -15.38% 0.00% -2.50% -21.57% 0.00% 6.25% -
  Horiz. % 68.75% 81.25% 81.25% 83.33% 106.25% 106.25% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 25/08/15 29/05/15 26/02/15 27/11/14 25/08/14 29/05/14 -
Price 0.8050 0.7500 0.8500 0.8550 0.9700 1.1900 1.0300 -
P/RPS 3.47 5.32 0.84 0.93 2.16 4.06 0.72 185.05%
  QoQ % -34.77% 533.33% -9.68% -56.94% -46.80% 463.89% -
  Horiz. % 481.94% 738.89% 116.67% 129.17% 300.00% 563.89% 100.00%
P/EPS 54.76 104.17 5.46 6.05 8.20 30.51 5.51 361.60%
  QoQ % -47.43% 1,807.88% -9.75% -26.22% -73.12% 453.72% -
  Horiz. % 993.83% 1,890.56% 99.09% 109.80% 148.82% 553.72% 100.00%
EY 1.83 0.96 18.31 16.53 12.20 3.28 18.16 -78.31%
  QoQ % 90.63% -94.76% 10.77% 35.49% 271.95% -81.94% -
  Horiz. % 10.08% 5.29% 100.83% 91.02% 67.18% 18.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.38 0.35 0.41 0.41 0.46 0.59 0.52 -18.85%
  QoQ % 8.57% -14.63% 0.00% -10.87% -22.03% 13.46% -
  Horiz. % 73.08% 67.31% 78.85% 78.85% 88.46% 113.46% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers