Highlights

[SYMLIFE] QoQ Quarter Result on 2013-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     11.58%    YoY -     2.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 82,730 94,607 98,633 99,599 98,352 142,643 97,698 -10.52%
  QoQ % -12.55% -4.08% -0.97% 1.27% -31.05% 46.00% -
  Horiz. % 84.68% 96.84% 100.96% 101.95% 100.67% 146.00% 100.00%
PBT 14,677 17,611 14,673 16,378 15,730 20,059 60,674 -61.28%
  QoQ % -16.66% 20.02% -10.41% 4.12% -21.58% -66.94% -
  Horiz. % 24.19% 29.03% 24.18% 26.99% 25.93% 33.06% 100.00%
Tax -3,857 -1,160 -4,319 -3,791 -4,208 -4,524 -11,431 -51.63%
  QoQ % -232.50% 73.14% -13.93% 9.91% 6.98% 60.42% -
  Horiz. % 33.74% 10.15% 37.78% 33.16% 36.81% 39.58% 100.00%
NP 10,820 16,451 10,354 12,587 11,522 15,535 49,243 -63.69%
  QoQ % -34.23% 58.89% -17.74% 9.24% -25.83% -68.45% -
  Horiz. % 21.97% 33.41% 21.03% 25.56% 23.40% 31.55% 100.00%
NP to SH 11,014 16,984 10,537 12,711 11,392 15,538 49,475 -63.37%
  QoQ % -35.15% 61.18% -17.10% 11.58% -26.68% -68.59% -
  Horiz. % 22.26% 34.33% 21.30% 25.69% 23.03% 31.41% 100.00%
Tax Rate 26.28 % 6.59 % 29.44 % 23.15 % 26.75 % 22.55 % 18.84 % 24.92%
  QoQ % 298.79% -77.62% 27.17% -13.46% 18.63% 19.69% -
  Horiz. % 139.49% 34.98% 156.26% 122.88% 141.99% 119.69% 100.00%
Total Cost 71,910 78,156 88,279 87,012 86,830 127,108 48,455 30.20%
  QoQ % -7.99% -11.47% 1.46% 0.21% -31.69% 162.32% -
  Horiz. % 148.41% 161.30% 182.19% 179.57% 179.20% 262.32% 100.00%
Net Worth 573,292 561,494 542,304 534,775 521,237 510,132 494,481 10.39%
  QoQ % 2.10% 3.54% 1.41% 2.60% 2.18% 3.17% -
  Horiz. % 115.94% 113.55% 109.67% 108.15% 105.41% 103.17% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 112 - - - 80 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 126.92% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 573,292 561,494 542,304 534,775 521,237 510,132 494,481 10.39%
  QoQ % 2.10% 3.54% 1.41% 2.60% 2.18% 3.17% -
  Horiz. % 115.94% 113.55% 109.67% 108.15% 105.41% 103.17% 100.00%
NOSH 282,410 282,158 280,986 268,731 268,679 268,490 268,739 3.37%
  QoQ % 0.09% 0.42% 4.56% 0.02% 0.07% -0.09% -
  Horiz. % 105.09% 104.99% 104.56% 100.00% 99.98% 99.91% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.08 % 17.39 % 10.50 % 12.64 % 11.72 % 10.89 % 50.40 % -59.41%
  QoQ % -24.78% 65.62% -16.93% 7.85% 7.62% -78.39% -
  Horiz. % 25.95% 34.50% 20.83% 25.08% 23.25% 21.61% 100.00%
ROE 1.92 % 3.02 % 1.94 % 2.38 % 2.19 % 3.05 % 10.01 % -66.84%
  QoQ % -36.42% 55.67% -18.49% 8.68% -28.20% -69.53% -
  Horiz. % 19.18% 30.17% 19.38% 23.78% 21.88% 30.47% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 29.29 33.53 35.10 37.06 36.61 53.13 36.35 -13.44%
  QoQ % -12.65% -4.47% -5.29% 1.23% -31.09% 46.16% -
  Horiz. % 80.58% 92.24% 96.56% 101.95% 100.72% 146.16% 100.00%
EPS 3.90 6.02 3.75 4.73 4.24 5.78 18.41 -64.56%
  QoQ % -35.22% 60.53% -20.72% 11.56% -26.64% -68.60% -
  Horiz. % 21.18% 32.70% 20.37% 25.69% 23.03% 31.40% 100.00%
DPS 0.00 0.04 0.00 0.00 0.00 0.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.0300 1.9900 1.9300 1.9900 1.9400 1.9000 1.8400 6.79%
  QoQ % 2.01% 3.11% -3.02% 2.58% 2.11% 3.26% -
  Horiz. % 110.33% 108.15% 104.89% 108.15% 105.43% 103.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 13.78 15.75 16.42 16.58 16.38 23.75 16.27 -10.51%
  QoQ % -12.51% -4.08% -0.97% 1.22% -31.03% 45.97% -
  Horiz. % 84.70% 96.80% 100.92% 101.91% 100.68% 145.97% 100.00%
EPS 1.83 2.83 1.75 2.12 1.90 2.59 8.24 -63.43%
  QoQ % -35.34% 61.71% -17.45% 11.58% -26.64% -68.57% -
  Horiz. % 22.21% 34.34% 21.24% 25.73% 23.06% 31.43% 100.00%
DPS 0.00 0.02 0.00 0.00 0.00 0.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.9546 0.9349 0.9030 0.8904 0.8679 0.8494 0.8233 10.40%
  QoQ % 2.11% 3.53% 1.42% 2.59% 2.18% 3.17% -
  Horiz. % 115.95% 113.56% 109.68% 108.15% 105.42% 103.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.0300 0.9650 1.0500 1.1800 1.1300 0.9150 0.8100 -
P/RPS 3.52 2.88 2.99 3.18 3.09 1.72 2.23 35.68%
  QoQ % 22.22% -3.68% -5.97% 2.91% 79.65% -22.87% -
  Horiz. % 157.85% 129.15% 134.08% 142.60% 138.57% 77.13% 100.00%
P/EPS 26.41 16.03 28.00 24.95 26.65 15.81 4.40 231.36%
  QoQ % 64.75% -42.75% 12.22% -6.38% 68.56% 259.32% -
  Horiz. % 600.23% 364.32% 636.36% 567.05% 605.68% 359.32% 100.00%
EY 3.79 6.24 3.57 4.01 3.75 6.32 22.73 -69.81%
  QoQ % -39.26% 74.79% -10.97% 6.93% -40.66% -72.20% -
  Horiz. % 16.67% 27.45% 15.71% 17.64% 16.50% 27.80% 100.00%
DY 0.00 0.04 0.00 0.00 0.00 0.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.51 0.48 0.54 0.59 0.58 0.48 0.44 10.37%
  QoQ % 6.25% -11.11% -8.47% 1.72% 20.83% 9.09% -
  Horiz. % 115.91% 109.09% 122.73% 134.09% 131.82% 109.09% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 29/05/14 27/02/14 27/11/13 28/08/13 29/05/13 27/02/13 -
Price 1.1900 1.0300 1.0000 1.1400 0.9900 1.1400 0.8100 -
P/RPS 4.06 3.07 2.85 3.08 2.70 2.15 2.23 49.26%
  QoQ % 32.25% 7.72% -7.47% 14.07% 25.58% -3.59% -
  Horiz. % 182.06% 137.67% 127.80% 138.12% 121.08% 96.41% 100.00%
P/EPS 30.51 17.11 26.67 24.10 23.35 19.70 4.40 264.92%
  QoQ % 78.32% -35.85% 10.66% 3.21% 18.53% 347.73% -
  Horiz. % 693.41% 388.86% 606.14% 547.73% 530.68% 447.73% 100.00%
EY 3.28 5.84 3.75 4.15 4.28 5.08 22.73 -72.59%
  QoQ % -43.84% 55.73% -9.64% -3.04% -15.75% -77.65% -
  Horiz. % 14.43% 25.69% 16.50% 18.26% 18.83% 22.35% 100.00%
DY 0.00 0.04 0.00 0.00 0.00 0.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.59 0.52 0.52 0.57 0.51 0.60 0.44 21.67%
  QoQ % 13.46% 0.00% -8.77% 11.76% -15.00% 36.36% -
  Horiz. % 134.09% 118.18% 118.18% 129.55% 115.91% 136.36% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers