Highlights

[SYMLIFE] QoQ Quarter Result on 2013-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -26.68%    YoY -     24.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 94,607 98,633 99,599 98,352 142,643 97,698 91,441 2.30%
  QoQ % -4.08% -0.97% 1.27% -31.05% 46.00% 6.84% -
  Horiz. % 103.46% 107.87% 108.92% 107.56% 155.99% 106.84% 100.00%
PBT 17,611 14,673 16,378 15,730 20,059 60,674 16,285 5.36%
  QoQ % 20.02% -10.41% 4.12% -21.58% -66.94% 272.58% -
  Horiz. % 108.14% 90.10% 100.57% 96.59% 123.17% 372.58% 100.00%
Tax -1,160 -4,319 -3,791 -4,208 -4,524 -11,431 -4,166 -57.39%
  QoQ % 73.14% -13.93% 9.91% 6.98% 60.42% -174.39% -
  Horiz. % 27.84% 103.67% 91.00% 101.01% 108.59% 274.39% 100.00%
NP 16,451 10,354 12,587 11,522 15,535 49,243 12,119 22.62%
  QoQ % 58.89% -17.74% 9.24% -25.83% -68.45% 306.33% -
  Horiz. % 135.75% 85.44% 103.86% 95.07% 128.19% 406.33% 100.00%
NP to SH 16,984 10,537 12,711 11,392 15,538 49,475 12,426 23.18%
  QoQ % 61.18% -17.10% 11.58% -26.68% -68.59% 298.16% -
  Horiz. % 136.68% 84.80% 102.29% 91.68% 125.04% 398.16% 100.00%
Tax Rate 6.59 % 29.44 % 23.15 % 26.75 % 22.55 % 18.84 % 25.58 % -59.55%
  QoQ % -77.62% 27.17% -13.46% 18.63% 19.69% -26.35% -
  Horiz. % 25.76% 115.09% 90.50% 104.57% 88.15% 73.65% 100.00%
Total Cost 78,156 88,279 87,012 86,830 127,108 48,455 79,322 -0.98%
  QoQ % -11.47% 1.46% 0.21% -31.69% 162.32% -38.91% -
  Horiz. % 98.53% 111.29% 109.69% 109.47% 160.24% 61.09% 100.00%
Net Worth 561,494 542,304 534,775 521,237 510,132 494,481 454,283 15.19%
  QoQ % 3.54% 1.41% 2.60% 2.18% 3.17% 8.85% -
  Horiz. % 123.60% 119.38% 117.72% 114.74% 112.29% 108.85% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 112 - - - 80 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.12% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 0.66 % - % - % - % 0.52 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.92% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 561,494 542,304 534,775 521,237 510,132 494,481 454,283 15.19%
  QoQ % 3.54% 1.41% 2.60% 2.18% 3.17% 8.85% -
  Horiz. % 123.60% 119.38% 117.72% 114.74% 112.29% 108.85% 100.00%
NOSH 282,158 280,986 268,731 268,679 268,490 268,739 267,225 3.69%
  QoQ % 0.42% 4.56% 0.02% 0.07% -0.09% 0.57% -
  Horiz. % 105.59% 105.15% 100.56% 100.54% 100.47% 100.57% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 17.39 % 10.50 % 12.64 % 11.72 % 10.89 % 50.40 % 13.25 % 19.89%
  QoQ % 65.62% -16.93% 7.85% 7.62% -78.39% 280.38% -
  Horiz. % 131.25% 79.25% 95.40% 88.45% 82.19% 380.38% 100.00%
ROE 3.02 % 1.94 % 2.38 % 2.19 % 3.05 % 10.01 % 2.74 % 6.71%
  QoQ % 55.67% -18.49% 8.68% -28.20% -69.53% 265.33% -
  Horiz. % 110.22% 70.80% 86.86% 79.93% 111.31% 365.33% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 33.53 35.10 37.06 36.61 53.13 36.35 34.22 -1.35%
  QoQ % -4.47% -5.29% 1.23% -31.09% 46.16% 6.22% -
  Horiz. % 97.98% 102.57% 108.30% 106.98% 155.26% 106.22% 100.00%
EPS 6.02 3.75 4.73 4.24 5.78 18.41 4.65 18.80%
  QoQ % 60.53% -20.72% 11.56% -26.64% -68.60% 295.91% -
  Horiz. % 129.46% 80.65% 101.72% 91.18% 124.30% 395.91% 100.00%
DPS 0.04 0.00 0.00 0.00 0.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.9900 1.9300 1.9900 1.9400 1.9000 1.8400 1.7000 11.08%
  QoQ % 3.11% -3.02% 2.58% 2.11% 3.26% 8.24% -
  Horiz. % 117.06% 113.53% 117.06% 114.12% 111.76% 108.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.75 16.42 16.58 16.38 23.75 16.27 15.23 2.27%
  QoQ % -4.08% -0.97% 1.22% -31.03% 45.97% 6.83% -
  Horiz. % 103.41% 107.81% 108.86% 107.55% 155.94% 106.83% 100.00%
EPS 2.83 1.75 2.12 1.90 2.59 8.24 2.07 23.20%
  QoQ % 61.71% -17.45% 11.58% -26.64% -68.57% 298.07% -
  Horiz. % 136.71% 84.54% 102.42% 91.79% 125.12% 398.07% 100.00%
DPS 0.02 0.00 0.00 0.00 0.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9349 0.9030 0.8904 0.8679 0.8494 0.8233 0.7564 15.19%
  QoQ % 3.53% 1.42% 2.59% 2.18% 3.17% 8.84% -
  Horiz. % 123.60% 119.38% 117.72% 114.74% 112.30% 108.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.9650 1.0500 1.1800 1.1300 0.9150 0.8100 0.8000 -
P/RPS 2.88 2.99 3.18 3.09 1.72 2.23 2.34 14.86%
  QoQ % -3.68% -5.97% 2.91% 79.65% -22.87% -4.70% -
  Horiz. % 123.08% 127.78% 135.90% 132.05% 73.50% 95.30% 100.00%
P/EPS 16.03 28.00 24.95 26.65 15.81 4.40 17.20 -4.59%
  QoQ % -42.75% 12.22% -6.38% 68.56% 259.32% -74.42% -
  Horiz. % 93.20% 162.79% 145.06% 154.94% 91.92% 25.58% 100.00%
EY 6.24 3.57 4.01 3.75 6.32 22.73 5.81 4.88%
  QoQ % 74.79% -10.97% 6.93% -40.66% -72.20% 291.22% -
  Horiz. % 107.40% 61.45% 69.02% 64.54% 108.78% 391.22% 100.00%
DY 0.04 0.00 0.00 0.00 0.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.48 0.54 0.59 0.58 0.48 0.44 0.47 1.41%
  QoQ % -11.11% -8.47% 1.72% 20.83% 9.09% -6.38% -
  Horiz. % 102.13% 114.89% 125.53% 123.40% 102.13% 93.62% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 27/11/13 28/08/13 29/05/13 27/02/13 19/11/12 -
Price 1.0300 1.0000 1.1400 0.9900 1.1400 0.8100 0.8100 -
P/RPS 3.07 2.85 3.08 2.70 2.15 2.23 2.37 18.85%
  QoQ % 7.72% -7.47% 14.07% 25.58% -3.59% -5.91% -
  Horiz. % 129.54% 120.25% 129.96% 113.92% 90.72% 94.09% 100.00%
P/EPS 17.11 26.67 24.10 23.35 19.70 4.40 17.42 -1.19%
  QoQ % -35.85% 10.66% 3.21% 18.53% 347.73% -74.74% -
  Horiz. % 98.22% 153.10% 138.35% 134.04% 113.09% 25.26% 100.00%
EY 5.84 3.75 4.15 4.28 5.08 22.73 5.74 1.16%
  QoQ % 55.73% -9.64% -3.04% -15.75% -77.65% 295.99% -
  Horiz. % 101.74% 65.33% 72.30% 74.56% 88.50% 395.99% 100.00%
DY 0.04 0.00 0.00 0.00 0.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.52 0.52 0.57 0.51 0.60 0.44 0.48 5.49%
  QoQ % 0.00% -8.77% 11.76% -15.00% 36.36% -8.33% -
  Horiz. % 108.33% 108.33% 118.75% 106.25% 125.00% 91.67% 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.
 


 

125  228  479  1464 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 NETX 0.02-0.005 
 HSI-C7J 0.125-0.025 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.625+0.005 
 TANCO 0.08+0.005 
 HSI-H8F 0.38+0.08 
 ARMADA 0.49-0.005 
 LONBISC 0.095+0.005 
Partners & Brokers