Highlights

[SYMLIFE] QoQ Quarter Result on 2014-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     103.01%    YoY -     75.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 39,995 25,914 132,115 44,195 82,730 94,607 98,633 -45.31%
  QoQ % 54.34% -80.39% 198.94% -46.58% -12.55% -4.08% -
  Horiz. % 40.55% 26.27% 133.95% 44.81% 83.88% 95.92% 100.00%
PBT 3,100 3,741 10,517 24,448 14,677 17,611 14,673 -64.63%
  QoQ % -17.13% -64.43% -56.98% 66.57% -16.66% 20.02% -
  Horiz. % 21.13% 25.50% 71.68% 166.62% 100.03% 120.02% 100.00%
Tax -1,925 -1,083 -4,501 -2,245 -3,857 -1,160 -4,319 -41.74%
  QoQ % -77.75% 75.94% -100.49% 41.79% -232.50% 73.14% -
  Horiz. % 44.57% 25.08% 104.21% 51.98% 89.30% 26.86% 100.00%
NP 1,175 2,658 6,016 22,203 10,820 16,451 10,354 -76.65%
  QoQ % -55.79% -55.82% -72.90% 105.20% -34.23% 58.89% -
  Horiz. % 11.35% 25.67% 58.10% 214.44% 104.50% 158.89% 100.00%
NP to SH 2,042 3,159 6,490 22,360 11,014 16,984 10,537 -66.61%
  QoQ % -35.36% -51.33% -70.97% 103.01% -35.15% 61.18% -
  Horiz. % 19.38% 29.98% 61.59% 212.20% 104.53% 161.18% 100.00%
Tax Rate 62.10 % 28.95 % 42.80 % 9.18 % 26.28 % 6.59 % 29.44 % 64.70%
  QoQ % 114.51% -32.36% 366.23% -65.07% 298.79% -77.62% -
  Horiz. % 210.94% 98.34% 145.38% 31.18% 89.27% 22.38% 100.00%
Total Cost 38,820 23,256 126,099 21,992 71,910 78,156 88,279 -42.26%
  QoQ % 66.92% -81.56% 473.39% -69.42% -7.99% -11.47% -
  Horiz. % 43.97% 26.34% 142.84% 24.91% 81.46% 88.53% 100.00%
Net Worth 601,255 562,898 592,565 594,950 573,292 561,494 542,304 7.14%
  QoQ % 6.81% -5.01% -0.40% 3.78% 2.10% 3.54% -
  Horiz. % 110.87% 103.80% 109.27% 109.71% 105.71% 103.54% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - 112 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 0.66 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 601,255 562,898 592,565 594,950 573,292 561,494 542,304 7.14%
  QoQ % 6.81% -5.01% -0.40% 3.78% 2.10% 3.54% -
  Horiz. % 110.87% 103.80% 109.27% 109.71% 105.71% 103.54% 100.00%
NOSH 283,611 281,449 282,173 281,967 282,410 282,158 280,986 0.62%
  QoQ % 0.77% -0.26% 0.07% -0.16% 0.09% 0.42% -
  Horiz. % 100.93% 100.16% 100.42% 100.35% 100.51% 100.42% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.94 % 10.26 % 4.55 % 50.24 % 13.08 % 17.39 % 10.50 % -57.30%
  QoQ % -71.35% 125.49% -90.94% 284.10% -24.78% 65.62% -
  Horiz. % 28.00% 97.71% 43.33% 478.48% 124.57% 165.62% 100.00%
ROE 0.34 % 0.56 % 1.10 % 3.76 % 1.92 % 3.02 % 1.94 % -68.78%
  QoQ % -39.29% -49.09% -70.74% 95.83% -36.42% 55.67% -
  Horiz. % 17.53% 28.87% 56.70% 193.81% 98.97% 155.67% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.10 9.21 46.82 15.67 29.29 33.53 35.10 -45.65%
  QoQ % 53.09% -80.33% 198.79% -46.50% -12.65% -4.47% -
  Horiz. % 40.17% 26.24% 133.39% 44.64% 83.45% 95.53% 100.00%
EPS 0.72 1.12 2.30 7.93 3.90 6.02 3.75 -66.82%
  QoQ % -35.71% -51.30% -71.00% 103.33% -35.22% 60.53% -
  Horiz. % 19.20% 29.87% 61.33% 211.47% 104.00% 160.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.1200 2.0000 2.1000 2.1100 2.0300 1.9900 1.9300 6.48%
  QoQ % 6.00% -4.76% -0.47% 3.94% 2.01% 3.11% -
  Horiz. % 109.84% 103.63% 108.81% 109.33% 105.18% 103.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.33 4.10 20.91 7.00 13.09 14.97 15.61 -45.30%
  QoQ % 54.39% -80.39% 198.71% -46.52% -12.56% -4.10% -
  Horiz. % 40.55% 26.27% 133.95% 44.84% 83.86% 95.90% 100.00%
EPS 0.32 0.50 1.03 3.54 1.74 2.69 1.67 -66.86%
  QoQ % -36.00% -51.46% -70.90% 103.45% -35.32% 61.08% -
  Horiz. % 19.16% 29.94% 61.68% 211.98% 104.19% 161.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.9516 0.8909 0.9379 0.9417 0.9074 0.8887 0.8583 7.14%
  QoQ % 6.81% -5.01% -0.40% 3.78% 2.10% 3.54% -
  Horiz. % 110.87% 103.80% 109.27% 109.72% 105.72% 103.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.8200 0.8000 0.8500 1.0700 1.0300 0.9650 1.0500 -
P/RPS 5.81 8.69 1.82 6.83 3.52 2.88 2.99 55.91%
  QoQ % -33.14% 377.47% -73.35% 94.03% 22.22% -3.68% -
  Horiz. % 194.31% 290.64% 60.87% 228.43% 117.73% 96.32% 100.00%
P/EPS 113.89 71.28 36.96 13.49 26.41 16.03 28.00 155.47%
  QoQ % 59.78% 92.86% 173.98% -48.92% 64.75% -42.75% -
  Horiz. % 406.75% 254.57% 132.00% 48.18% 94.32% 57.25% 100.00%
EY 0.88 1.40 2.71 7.41 3.79 6.24 3.57 -60.79%
  QoQ % -37.14% -48.34% -63.43% 95.51% -39.26% 74.79% -
  Horiz. % 24.65% 39.22% 75.91% 207.56% 106.16% 174.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.39 0.40 0.40 0.51 0.51 0.48 0.54 -19.55%
  QoQ % -2.50% 0.00% -21.57% 0.00% 6.25% -11.11% -
  Horiz. % 72.22% 74.07% 74.07% 94.44% 94.44% 88.89% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 29/05/15 26/02/15 27/11/14 25/08/14 29/05/14 27/02/14 -
Price 0.7500 0.8500 0.8550 0.9700 1.1900 1.0300 1.0000 -
P/RPS 5.32 9.23 1.83 6.19 4.06 3.07 2.85 51.78%
  QoQ % -42.36% 404.37% -70.44% 52.46% 32.25% 7.72% -
  Horiz. % 186.67% 323.86% 64.21% 217.19% 142.46% 107.72% 100.00%
P/EPS 104.17 75.73 37.17 12.23 30.51 17.11 26.67 148.64%
  QoQ % 37.55% 103.74% 203.92% -59.91% 78.32% -35.85% -
  Horiz. % 390.59% 283.95% 139.37% 45.86% 114.40% 64.15% 100.00%
EY 0.96 1.32 2.69 8.18 3.28 5.84 3.75 -59.78%
  QoQ % -27.27% -50.93% -67.11% 149.39% -43.84% 55.73% -
  Horiz. % 25.60% 35.20% 71.73% 218.13% 87.47% 155.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.35 0.43 0.41 0.46 0.59 0.52 0.52 -23.25%
  QoQ % -18.60% 4.88% -10.87% -22.03% 13.46% 0.00% -
  Horiz. % 67.31% 82.69% 78.85% 88.46% 113.46% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+0.005 

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