Highlights

[SYMLIFE] QoQ Quarter Result on 2012-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     298.16%    YoY -     353.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 99,599 98,352 142,643 97,698 91,441 75,124 117,770 -10.56%
  QoQ % 1.27% -31.05% 46.00% 6.84% 21.72% -36.21% -
  Horiz. % 84.57% 83.51% 121.12% 82.96% 77.64% 63.79% 100.00%
PBT 16,378 15,730 20,059 60,674 16,285 12,933 21,613 -16.87%
  QoQ % 4.12% -21.58% -66.94% 272.58% 25.92% -40.16% -
  Horiz. % 75.78% 72.78% 92.81% 280.73% 75.35% 59.84% 100.00%
Tax -3,791 -4,208 -4,524 -11,431 -4,166 -3,932 -1,493 86.02%
  QoQ % 9.91% 6.98% 60.42% -174.39% -5.95% -163.36% -
  Horiz. % 253.92% 281.85% 303.01% 765.64% 279.04% 263.36% 100.00%
NP 12,587 11,522 15,535 49,243 12,119 9,001 20,120 -26.83%
  QoQ % 9.24% -25.83% -68.45% 306.33% 34.64% -55.26% -
  Horiz. % 62.56% 57.27% 77.21% 244.75% 60.23% 44.74% 100.00%
NP to SH 12,711 11,392 15,538 49,475 12,426 9,152 20,312 -26.82%
  QoQ % 11.58% -26.68% -68.59% 298.16% 35.77% -54.94% -
  Horiz. % 62.58% 56.09% 76.50% 243.58% 61.18% 45.06% 100.00%
Tax Rate 23.15 % 26.75 % 22.55 % 18.84 % 25.58 % 30.40 % 6.91 % 123.73%
  QoQ % -13.46% 18.63% 19.69% -26.35% -15.86% 339.94% -
  Horiz. % 335.02% 387.12% 326.34% 272.65% 370.19% 439.94% 100.00%
Total Cost 87,012 86,830 127,108 48,455 79,322 66,123 97,650 -7.39%
  QoQ % 0.21% -31.69% 162.32% -38.91% 19.96% -32.29% -
  Horiz. % 89.11% 88.92% 130.17% 49.62% 81.23% 67.71% 100.00%
Net Worth 534,775 521,237 510,132 494,481 454,283 445,998 457,404 10.97%
  QoQ % 2.60% 2.18% 3.17% 8.85% 1.86% -2.49% -
  Horiz. % 116.92% 113.96% 111.53% 108.11% 99.32% 97.51% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 80 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 0.52 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 534,775 521,237 510,132 494,481 454,283 445,998 457,404 10.97%
  QoQ % 2.60% 2.18% 3.17% 8.85% 1.86% -2.49% -
  Horiz. % 116.92% 113.96% 111.53% 108.11% 99.32% 97.51% 100.00%
NOSH 268,731 268,679 268,490 268,739 267,225 257,802 261,373 1.87%
  QoQ % 0.02% 0.07% -0.09% 0.57% 3.66% -1.37% -
  Horiz. % 102.81% 102.80% 102.72% 102.82% 102.24% 98.63% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.64 % 11.72 % 10.89 % 50.40 % 13.25 % 11.98 % 17.08 % -18.17%
  QoQ % 7.85% 7.62% -78.39% 280.38% 10.60% -29.86% -
  Horiz. % 74.00% 68.62% 63.76% 295.08% 77.58% 70.14% 100.00%
ROE 2.38 % 2.19 % 3.05 % 10.01 % 2.74 % 2.05 % 4.44 % -33.99%
  QoQ % 8.68% -28.20% -69.53% 265.33% 33.66% -53.83% -
  Horiz. % 53.60% 49.32% 68.69% 225.45% 61.71% 46.17% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 37.06 36.61 53.13 36.35 34.22 29.14 45.06 -12.21%
  QoQ % 1.23% -31.09% 46.16% 6.22% 17.43% -35.33% -
  Horiz. % 82.25% 81.25% 117.91% 80.67% 75.94% 64.67% 100.00%
EPS 4.73 4.24 5.78 18.41 4.65 3.55 7.77 -28.15%
  QoQ % 11.56% -26.64% -68.60% 295.91% 30.99% -54.31% -
  Horiz. % 60.88% 54.57% 74.39% 236.94% 59.85% 45.69% 100.00%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.9900 1.9400 1.9000 1.8400 1.7000 1.7300 1.7500 8.94%
  QoQ % 2.58% 2.11% 3.26% 8.24% -1.73% -1.14% -
  Horiz. % 113.71% 110.86% 108.57% 105.14% 97.14% 98.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.58 16.38 23.75 16.27 15.23 12.51 19.61 -10.58%
  QoQ % 1.22% -31.03% 45.97% 6.83% 21.74% -36.21% -
  Horiz. % 84.55% 83.53% 121.11% 82.97% 77.66% 63.79% 100.00%
EPS 2.12 1.90 2.59 8.24 2.07 1.52 3.38 -26.71%
  QoQ % 11.58% -26.64% -68.57% 298.07% 36.18% -55.03% -
  Horiz. % 62.72% 56.21% 76.63% 243.79% 61.24% 44.97% 100.00%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.8904 0.8679 0.8494 0.8233 0.7564 0.7426 0.7616 10.97%
  QoQ % 2.59% 2.18% 3.17% 8.84% 1.86% -2.49% -
  Horiz. % 116.91% 113.96% 111.53% 108.10% 99.32% 97.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.1800 1.1300 0.9150 0.8100 0.8000 0.7600 0.7600 -
P/RPS 3.18 3.09 1.72 2.23 2.34 2.61 1.69 52.36%
  QoQ % 2.91% 79.65% -22.87% -4.70% -10.34% 54.44% -
  Horiz. % 188.17% 182.84% 101.78% 131.95% 138.46% 154.44% 100.00%
P/EPS 24.95 26.65 15.81 4.40 17.20 21.41 9.78 86.60%
  QoQ % -6.38% 68.56% 259.32% -74.42% -19.66% 118.92% -
  Horiz. % 255.11% 272.49% 161.66% 44.99% 175.87% 218.92% 100.00%
EY 4.01 3.75 6.32 22.73 5.81 4.67 10.23 -46.41%
  QoQ % 6.93% -40.66% -72.20% 291.22% 24.41% -54.35% -
  Horiz. % 39.20% 36.66% 61.78% 222.19% 56.79% 45.65% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.59 0.58 0.48 0.44 0.47 0.44 0.43 23.45%
  QoQ % 1.72% 20.83% 9.09% -6.38% 6.82% 2.33% -
  Horiz. % 137.21% 134.88% 111.63% 102.33% 109.30% 102.33% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 29/05/13 27/02/13 19/11/12 29/08/12 29/05/12 -
Price 1.1400 0.9900 1.1400 0.8100 0.8100 0.8300 0.7000 -
P/RPS 3.08 2.70 2.15 2.23 2.37 2.85 1.55 57.99%
  QoQ % 14.07% 25.58% -3.59% -5.91% -16.84% 83.87% -
  Horiz. % 198.71% 174.19% 138.71% 143.87% 152.90% 183.87% 100.00%
P/EPS 24.10 23.35 19.70 4.40 17.42 23.38 9.01 92.58%
  QoQ % 3.21% 18.53% 347.73% -74.74% -25.49% 159.49% -
  Horiz. % 267.48% 259.16% 218.65% 48.83% 193.34% 259.49% 100.00%
EY 4.15 4.28 5.08 22.73 5.74 4.28 11.10 -48.07%
  QoQ % -3.04% -15.75% -77.65% 295.99% 34.11% -61.44% -
  Horiz. % 37.39% 38.56% 45.77% 204.77% 51.71% 38.56% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.57 0.51 0.60 0.44 0.48 0.48 0.40 26.60%
  QoQ % 11.76% -15.00% 36.36% -8.33% 0.00% 20.00% -
  Horiz. % 142.50% 127.50% 150.00% 110.00% 120.00% 120.00% 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.
 


 

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