Highlights

[SYMLIFE] QoQ Quarter Result on 2014-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     -70.97%    YoY -     -38.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 25,418 39,995 25,914 132,115 44,195 82,730 94,607 -58.33%
  QoQ % -36.45% 54.34% -80.39% 198.94% -46.58% -12.55% -
  Horiz. % 26.87% 42.27% 27.39% 139.65% 46.71% 87.45% 100.00%
PBT 902 3,100 3,741 10,517 24,448 14,677 17,611 -86.18%
  QoQ % -70.90% -17.13% -64.43% -56.98% 66.57% -16.66% -
  Horiz. % 5.12% 17.60% 21.24% 59.72% 138.82% 83.34% 100.00%
Tax 578 -1,925 -1,083 -4,501 -2,245 -3,857 -1,160 -
  QoQ % 130.03% -77.75% 75.94% -100.49% 41.79% -232.50% -
  Horiz. % -49.83% 165.95% 93.36% 388.02% 193.53% 332.50% 100.00%
NP 1,480 1,175 2,658 6,016 22,203 10,820 16,451 -79.89%
  QoQ % 25.96% -55.79% -55.82% -72.90% 105.20% -34.23% -
  Horiz. % 9.00% 7.14% 16.16% 36.57% 134.96% 65.77% 100.00%
NP to SH 2,101 2,042 3,159 6,490 22,360 11,014 16,984 -75.14%
  QoQ % 2.89% -35.36% -51.33% -70.97% 103.01% -35.15% -
  Horiz. % 12.37% 12.02% 18.60% 38.21% 131.65% 64.85% 100.00%
Tax Rate -64.08 % 62.10 % 28.95 % 42.80 % 9.18 % 26.28 % 6.59 % -
  QoQ % -203.19% 114.51% -32.36% 366.23% -65.07% 298.79% -
  Horiz. % -972.38% 942.34% 439.30% 649.47% 139.30% 398.79% 100.00%
Total Cost 23,938 38,820 23,256 126,099 21,992 71,910 78,156 -54.53%
  QoQ % -38.34% 66.92% -81.56% 473.39% -69.42% -7.99% -
  Horiz. % 30.63% 49.67% 29.76% 161.34% 28.14% 92.01% 100.00%
Net Worth 601,908 601,255 562,898 592,565 594,950 573,292 561,494 4.74%
  QoQ % 0.11% 6.81% -5.01% -0.40% 3.78% 2.10% -
  Horiz. % 107.20% 107.08% 100.25% 105.53% 105.96% 102.10% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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% 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% 0.00% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 601,908 601,255 562,898 592,565 594,950 573,292 561,494 4.74%
  QoQ % 0.11% 6.81% -5.01% -0.40% 3.78% 2.10% -
  Horiz. % 107.20% 107.08% 100.25% 105.53% 105.96% 102.10% 100.00%
NOSH 283,918 283,611 281,449 282,173 281,967 282,410 282,158 0.42%
  QoQ % 0.11% 0.77% -0.26% 0.07% -0.16% 0.09% -
  Horiz. % 100.62% 100.51% 99.75% 100.01% 99.93% 100.09% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.82 % 2.94 % 10.26 % 4.55 % 50.24 % 13.08 % 17.39 % -51.76%
  QoQ % 97.96% -71.35% 125.49% -90.94% 284.10% -24.78% -
  Horiz. % 33.47% 16.91% 59.00% 26.16% 288.90% 75.22% 100.00%
ROE 0.35 % 0.34 % 0.56 % 1.10 % 3.76 % 1.92 % 3.02 % -76.20%
  QoQ % 2.94% -39.29% -49.09% -70.74% 95.83% -36.42% -
  Horiz. % 11.59% 11.26% 18.54% 36.42% 124.50% 63.58% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.95 14.10 9.21 46.82 15.67 29.29 33.53 -58.51%
  QoQ % -36.52% 53.09% -80.33% 198.79% -46.50% -12.65% -
  Horiz. % 26.69% 42.05% 27.47% 139.64% 46.73% 87.35% 100.00%
EPS 0.74 0.72 1.12 2.30 7.93 3.90 6.02 -75.25%
  QoQ % 2.78% -35.71% -51.30% -71.00% 103.33% -35.22% -
  Horiz. % 12.29% 11.96% 18.60% 38.21% 131.73% 64.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.1200 2.1200 2.0000 2.1000 2.1100 2.0300 1.9900 4.30%
  QoQ % 0.00% 6.00% -4.76% -0.47% 3.94% 2.01% -
  Horiz. % 106.53% 106.53% 100.50% 105.53% 106.03% 102.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.02 6.33 4.10 20.91 7.00 13.09 14.97 -58.34%
  QoQ % -36.49% 54.39% -80.39% 198.71% -46.52% -12.56% -
  Horiz. % 26.85% 42.28% 27.39% 139.68% 46.76% 87.44% 100.00%
EPS 0.33 0.32 0.50 1.03 3.54 1.74 2.69 -75.28%
  QoQ % 3.13% -36.00% -51.46% -70.90% 103.45% -35.32% -
  Horiz. % 12.27% 11.90% 18.59% 38.29% 131.60% 64.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9527 0.9516 0.8909 0.9379 0.9417 0.9074 0.8887 4.74%
  QoQ % 0.12% 6.81% -5.01% -0.40% 3.78% 2.10% -
  Horiz. % 107.20% 107.08% 100.25% 105.54% 105.96% 102.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.6900 0.8200 0.8000 0.8500 1.0700 1.0300 0.9650 -
P/RPS 7.71 5.81 8.69 1.82 6.83 3.52 2.88 92.68%
  QoQ % 32.70% -33.14% 377.47% -73.35% 94.03% 22.22% -
  Horiz. % 267.71% 201.74% 301.74% 63.19% 237.15% 122.22% 100.00%
P/EPS 93.24 113.89 71.28 36.96 13.49 26.41 16.03 223.08%
  QoQ % -18.13% 59.78% 92.86% 173.98% -48.92% 64.75% -
  Horiz. % 581.66% 710.48% 444.67% 230.57% 84.15% 164.75% 100.00%
EY 1.07 0.88 1.40 2.71 7.41 3.79 6.24 -69.10%
  QoQ % 21.59% -37.14% -48.34% -63.43% 95.51% -39.26% -
  Horiz. % 17.15% 14.10% 22.44% 43.43% 118.75% 60.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.33 0.39 0.40 0.40 0.51 0.51 0.48 -22.09%
  QoQ % -15.38% -2.50% 0.00% -21.57% 0.00% 6.25% -
  Horiz. % 68.75% 81.25% 83.33% 83.33% 106.25% 106.25% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 25/08/15 29/05/15 26/02/15 27/11/14 25/08/14 29/05/14 -
Price 0.8050 0.7500 0.8500 0.8550 0.9700 1.1900 1.0300 -
P/RPS 8.99 5.32 9.23 1.83 6.19 4.06 3.07 104.55%
  QoQ % 68.98% -42.36% 404.37% -70.44% 52.46% 32.25% -
  Horiz. % 292.83% 173.29% 300.65% 59.61% 201.63% 132.25% 100.00%
P/EPS 108.78 104.17 75.73 37.17 12.23 30.51 17.11 242.80%
  QoQ % 4.43% 37.55% 103.74% 203.92% -59.91% 78.32% -
  Horiz. % 635.77% 608.83% 442.61% 217.24% 71.48% 178.32% 100.00%
EY 0.92 0.96 1.32 2.69 8.18 3.28 5.84 -70.80%
  QoQ % -4.17% -27.27% -50.93% -67.11% 149.39% -43.84% -
  Horiz. % 15.75% 16.44% 22.60% 46.06% 140.07% 56.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.38 0.35 0.43 0.41 0.46 0.59 0.52 -18.85%
  QoQ % 8.57% -18.60% 4.88% -10.87% -22.03% 13.46% -
  Horiz. % 73.08% 67.31% 82.69% 78.85% 88.46% 113.46% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

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