Highlights

[SYMLIFE] QoQ Quarter Result on 2013-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     -68.59%    YoY -     -23.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 98,633 99,599 98,352 142,643 97,698 91,441 75,124 19.84%
  QoQ % -0.97% 1.27% -31.05% 46.00% 6.84% 21.72% -
  Horiz. % 131.29% 132.58% 130.92% 189.88% 130.05% 121.72% 100.00%
PBT 14,673 16,378 15,730 20,059 60,674 16,285 12,933 8.75%
  QoQ % -10.41% 4.12% -21.58% -66.94% 272.58% 25.92% -
  Horiz. % 113.45% 126.64% 121.63% 155.10% 469.14% 125.92% 100.00%
Tax -4,319 -3,791 -4,208 -4,524 -11,431 -4,166 -3,932 6.44%
  QoQ % -13.93% 9.91% 6.98% 60.42% -174.39% -5.95% -
  Horiz. % 109.84% 96.41% 107.02% 115.06% 290.72% 105.95% 100.00%
NP 10,354 12,587 11,522 15,535 49,243 12,119 9,001 9.76%
  QoQ % -17.74% 9.24% -25.83% -68.45% 306.33% 34.64% -
  Horiz. % 115.03% 139.84% 128.01% 172.59% 547.08% 134.64% 100.00%
NP to SH 10,537 12,711 11,392 15,538 49,475 12,426 9,152 9.82%
  QoQ % -17.10% 11.58% -26.68% -68.59% 298.16% 35.77% -
  Horiz. % 115.13% 138.89% 124.48% 169.78% 540.59% 135.77% 100.00%
Tax Rate 29.44 % 23.15 % 26.75 % 22.55 % 18.84 % 25.58 % 30.40 % -2.11%
  QoQ % 27.17% -13.46% 18.63% 19.69% -26.35% -15.86% -
  Horiz. % 96.84% 76.15% 87.99% 74.18% 61.97% 84.14% 100.00%
Total Cost 88,279 87,012 86,830 127,108 48,455 79,322 66,123 21.18%
  QoQ % 1.46% 0.21% -31.69% 162.32% -38.91% 19.96% -
  Horiz. % 133.51% 131.59% 131.32% 192.23% 73.28% 119.96% 100.00%
Net Worth 542,304 534,775 521,237 510,132 494,481 454,283 445,998 13.88%
  QoQ % 1.41% 2.60% 2.18% 3.17% 8.85% 1.86% -
  Horiz. % 121.59% 119.91% 116.87% 114.38% 110.87% 101.86% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 80 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 542,304 534,775 521,237 510,132 494,481 454,283 445,998 13.88%
  QoQ % 1.41% 2.60% 2.18% 3.17% 8.85% 1.86% -
  Horiz. % 121.59% 119.91% 116.87% 114.38% 110.87% 101.86% 100.00%
NOSH 280,986 268,731 268,679 268,490 268,739 267,225 257,802 5.89%
  QoQ % 4.56% 0.02% 0.07% -0.09% 0.57% 3.66% -
  Horiz. % 108.99% 104.24% 104.22% 104.15% 104.24% 103.66% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.50 % 12.64 % 11.72 % 10.89 % 50.40 % 13.25 % 11.98 % -8.39%
  QoQ % -16.93% 7.85% 7.62% -78.39% 280.38% 10.60% -
  Horiz. % 87.65% 105.51% 97.83% 90.90% 420.70% 110.60% 100.00%
ROE 1.94 % 2.38 % 2.19 % 3.05 % 10.01 % 2.74 % 2.05 % -3.60%
  QoQ % -18.49% 8.68% -28.20% -69.53% 265.33% 33.66% -
  Horiz. % 94.63% 116.10% 106.83% 148.78% 488.29% 133.66% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 35.10 37.06 36.61 53.13 36.35 34.22 29.14 13.17%
  QoQ % -5.29% 1.23% -31.09% 46.16% 6.22% 17.43% -
  Horiz. % 120.45% 127.18% 125.63% 182.33% 124.74% 117.43% 100.00%
EPS 3.75 4.73 4.24 5.78 18.41 4.65 3.55 3.71%
  QoQ % -20.72% 11.56% -26.64% -68.60% 295.91% 30.99% -
  Horiz. % 105.63% 133.24% 119.44% 162.82% 518.59% 130.99% 100.00%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.9300 1.9900 1.9400 1.9000 1.8400 1.7000 1.7300 7.54%
  QoQ % -3.02% 2.58% 2.11% 3.26% 8.24% -1.73% -
  Horiz. % 111.56% 115.03% 112.14% 109.83% 106.36% 98.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.42 16.58 16.38 23.75 16.27 15.23 12.51 19.82%
  QoQ % -0.97% 1.22% -31.03% 45.97% 6.83% 21.74% -
  Horiz. % 131.25% 132.53% 130.94% 189.85% 130.06% 121.74% 100.00%
EPS 1.75 2.12 1.90 2.59 8.24 2.07 1.52 9.82%
  QoQ % -17.45% 11.58% -26.64% -68.57% 298.07% 36.18% -
  Horiz. % 115.13% 139.47% 125.00% 170.39% 542.11% 136.18% 100.00%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.9030 0.8904 0.8679 0.8494 0.8233 0.7564 0.7426 13.89%
  QoQ % 1.42% 2.59% 2.18% 3.17% 8.84% 1.86% -
  Horiz. % 121.60% 119.90% 116.87% 114.38% 110.87% 101.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.0500 1.1800 1.1300 0.9150 0.8100 0.8000 0.7600 -
P/RPS 2.99 3.18 3.09 1.72 2.23 2.34 2.61 9.46%
  QoQ % -5.97% 2.91% 79.65% -22.87% -4.70% -10.34% -
  Horiz. % 114.56% 121.84% 118.39% 65.90% 85.44% 89.66% 100.00%
P/EPS 28.00 24.95 26.65 15.81 4.40 17.20 21.41 19.53%
  QoQ % 12.22% -6.38% 68.56% 259.32% -74.42% -19.66% -
  Horiz. % 130.78% 116.53% 124.47% 73.84% 20.55% 80.34% 100.00%
EY 3.57 4.01 3.75 6.32 22.73 5.81 4.67 -16.35%
  QoQ % -10.97% 6.93% -40.66% -72.20% 291.22% 24.41% -
  Horiz. % 76.45% 85.87% 80.30% 135.33% 486.72% 124.41% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.54 0.59 0.58 0.48 0.44 0.47 0.44 14.59%
  QoQ % -8.47% 1.72% 20.83% 9.09% -6.38% 6.82% -
  Horiz. % 122.73% 134.09% 131.82% 109.09% 100.00% 106.82% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 29/05/13 27/02/13 19/11/12 29/08/12 -
Price 1.0000 1.1400 0.9900 1.1400 0.8100 0.8100 0.8300 -
P/RPS 2.85 3.08 2.70 2.15 2.23 2.37 2.85 -
  QoQ % -7.47% 14.07% 25.58% -3.59% -5.91% -16.84% -
  Horiz. % 100.00% 108.07% 94.74% 75.44% 78.25% 83.16% 100.00%
P/EPS 26.67 24.10 23.35 19.70 4.40 17.42 23.38 9.15%
  QoQ % 10.66% 3.21% 18.53% 347.73% -74.74% -25.49% -
  Horiz. % 114.07% 103.08% 99.87% 84.26% 18.82% 74.51% 100.00%
EY 3.75 4.15 4.28 5.08 22.73 5.74 4.28 -8.41%
  QoQ % -9.64% -3.04% -15.75% -77.65% 295.99% 34.11% -
  Horiz. % 87.62% 96.96% 100.00% 118.69% 531.07% 134.11% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.52 0.57 0.51 0.60 0.44 0.48 0.48 5.47%
  QoQ % -8.77% 11.76% -15.00% 36.36% -8.33% 0.00% -
  Horiz. % 108.33% 118.75% 106.25% 125.00% 91.67% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers