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 - 600,572
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.66 4.31 22.00 7.36 13.78 15.75 16.42 -45.30%
  QoQ % 54.52% -80.41% 198.91% -46.59% -12.51% -4.08% -
  Horiz. % 40.56% 26.25% 133.98% 44.82% 83.92% 95.92% 100.00%
EPS 0.34 0.53 1.08 3.72 1.83 2.83 1.75 -66.56%
  QoQ % -35.85% -50.93% -70.97% 103.28% -35.34% 61.71% -
  Horiz. % 19.43% 30.29% 61.71% 212.57% 104.57% 161.71% 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 1.0011 0.9373 0.9867 0.9906 0.9546 0.9349 0.9030 7.14%
  QoQ % 6.81% -5.01% -0.39% 3.77% 2.11% 3.53% -
  Horiz. % 110.86% 103.80% 109.27% 109.70% 105.71% 103.53% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers