Highlights

[SYMLIFE] QoQ Quarter Result on 2014-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     61.18%    YoY -     9.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 132,115 44,195 82,730 94,607 98,633 99,599 98,352 21.68%
  QoQ % 198.94% -46.58% -12.55% -4.08% -0.97% 1.27% -
  Horiz. % 134.33% 44.94% 84.12% 96.19% 100.29% 101.27% 100.00%
PBT 10,517 24,448 14,677 17,611 14,673 16,378 15,730 -23.48%
  QoQ % -56.98% 66.57% -16.66% 20.02% -10.41% 4.12% -
  Horiz. % 66.86% 155.42% 93.31% 111.96% 93.28% 104.12% 100.00%
Tax -4,501 -2,245 -3,857 -1,160 -4,319 -3,791 -4,208 4.58%
  QoQ % -100.49% 41.79% -232.50% 73.14% -13.93% 9.91% -
  Horiz. % 106.96% 53.35% 91.66% 27.57% 102.64% 90.09% 100.00%
NP 6,016 22,203 10,820 16,451 10,354 12,587 11,522 -35.08%
  QoQ % -72.90% 105.20% -34.23% 58.89% -17.74% 9.24% -
  Horiz. % 52.21% 192.70% 93.91% 142.78% 89.86% 109.24% 100.00%
NP to SH 6,490 22,360 11,014 16,984 10,537 12,711 11,392 -31.21%
  QoQ % -70.97% 103.01% -35.15% 61.18% -17.10% 11.58% -
  Horiz. % 56.97% 196.28% 96.68% 149.09% 92.49% 111.58% 100.00%
Tax Rate 42.80 % 9.18 % 26.28 % 6.59 % 29.44 % 23.15 % 26.75 % 36.68%
  QoQ % 366.23% -65.07% 298.79% -77.62% 27.17% -13.46% -
  Horiz. % 160.00% 34.32% 98.24% 24.64% 110.06% 86.54% 100.00%
Total Cost 126,099 21,992 71,910 78,156 88,279 87,012 86,830 28.15%
  QoQ % 473.39% -69.42% -7.99% -11.47% 1.46% 0.21% -
  Horiz. % 145.23% 25.33% 82.82% 90.01% 101.67% 100.21% 100.00%
Net Worth 592,565 594,950 573,292 561,494 542,304 534,775 521,237 8.90%
  QoQ % -0.40% 3.78% 2.10% 3.54% 1.41% 2.60% -
  Horiz. % 113.68% 114.14% 109.99% 107.72% 104.04% 102.60% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 112 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 0.66 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 592,565 594,950 573,292 561,494 542,304 534,775 521,237 8.90%
  QoQ % -0.40% 3.78% 2.10% 3.54% 1.41% 2.60% -
  Horiz. % 113.68% 114.14% 109.99% 107.72% 104.04% 102.60% 100.00%
NOSH 282,173 281,967 282,410 282,158 280,986 268,731 268,679 3.31%
  QoQ % 0.07% -0.16% 0.09% 0.42% 4.56% 0.02% -
  Horiz. % 105.02% 104.95% 105.11% 105.02% 104.58% 100.02% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.55 % 50.24 % 13.08 % 17.39 % 10.50 % 12.64 % 11.72 % -46.69%
  QoQ % -90.94% 284.10% -24.78% 65.62% -16.93% 7.85% -
  Horiz. % 38.82% 428.67% 111.60% 148.38% 89.59% 107.85% 100.00%
ROE 1.10 % 3.76 % 1.92 % 3.02 % 1.94 % 2.38 % 2.19 % -36.73%
  QoQ % -70.74% 95.83% -36.42% 55.67% -18.49% 8.68% -
  Horiz. % 50.23% 171.69% 87.67% 137.90% 88.58% 108.68% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 46.82 15.67 29.29 33.53 35.10 37.06 36.61 17.77%
  QoQ % 198.79% -46.50% -12.65% -4.47% -5.29% 1.23% -
  Horiz. % 127.89% 42.80% 80.01% 91.59% 95.88% 101.23% 100.00%
EPS 2.30 7.93 3.90 6.02 3.75 4.73 4.24 -33.41%
  QoQ % -71.00% 103.33% -35.22% 60.53% -20.72% 11.56% -
  Horiz. % 54.25% 187.03% 91.98% 141.98% 88.44% 111.56% 100.00%
DPS 0.00 0.00 0.00 0.04 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 2.1000 2.1100 2.0300 1.9900 1.9300 1.9900 1.9400 5.41%
  QoQ % -0.47% 3.94% 2.01% 3.11% -3.02% 2.58% -
  Horiz. % 108.25% 108.76% 104.64% 102.58% 99.48% 102.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 22.00 7.36 13.78 15.75 16.42 16.58 16.38 21.67%
  QoQ % 198.91% -46.59% -12.51% -4.08% -0.97% 1.22% -
  Horiz. % 134.31% 44.93% 84.13% 96.15% 100.24% 101.22% 100.00%
EPS 1.08 3.72 1.83 2.83 1.75 2.12 1.90 -31.31%
  QoQ % -70.97% 103.28% -35.34% 61.71% -17.45% 11.58% -
  Horiz. % 56.84% 195.79% 96.32% 148.95% 92.11% 111.58% 100.00%
DPS 0.00 0.00 0.00 0.02 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 0.9867 0.9906 0.9546 0.9349 0.9030 0.8904 0.8679 8.90%
  QoQ % -0.39% 3.77% 2.11% 3.53% 1.42% 2.59% -
  Horiz. % 113.69% 114.14% 109.99% 107.72% 104.04% 102.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.8500 1.0700 1.0300 0.9650 1.0500 1.1800 1.1300 -
P/RPS 1.82 6.83 3.52 2.88 2.99 3.18 3.09 -29.67%
  QoQ % -73.35% 94.03% 22.22% -3.68% -5.97% 2.91% -
  Horiz. % 58.90% 221.04% 113.92% 93.20% 96.76% 102.91% 100.00%
P/EPS 36.96 13.49 26.41 16.03 28.00 24.95 26.65 24.29%
  QoQ % 173.98% -48.92% 64.75% -42.75% 12.22% -6.38% -
  Horiz. % 138.69% 50.62% 99.10% 60.15% 105.07% 93.62% 100.00%
EY 2.71 7.41 3.79 6.24 3.57 4.01 3.75 -19.42%
  QoQ % -63.43% 95.51% -39.26% 74.79% -10.97% 6.93% -
  Horiz. % 72.27% 197.60% 101.07% 166.40% 95.20% 106.93% 100.00%
DY 0.00 0.00 0.00 0.04 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 0.40 0.51 0.51 0.48 0.54 0.59 0.58 -21.89%
  QoQ % -21.57% 0.00% 6.25% -11.11% -8.47% 1.72% -
  Horiz. % 68.97% 87.93% 87.93% 82.76% 93.10% 101.72% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 25/08/14 29/05/14 27/02/14 27/11/13 28/08/13 -
Price 0.8550 0.9700 1.1900 1.0300 1.0000 1.1400 0.9900 -
P/RPS 1.83 6.19 4.06 3.07 2.85 3.08 2.70 -22.79%
  QoQ % -70.44% 52.46% 32.25% 7.72% -7.47% 14.07% -
  Horiz. % 67.78% 229.26% 150.37% 113.70% 105.56% 114.07% 100.00%
P/EPS 37.17 12.23 30.51 17.11 26.67 24.10 23.35 36.22%
  QoQ % 203.92% -59.91% 78.32% -35.85% 10.66% 3.21% -
  Horiz. % 159.19% 52.38% 130.66% 73.28% 114.22% 103.21% 100.00%
EY 2.69 8.18 3.28 5.84 3.75 4.15 4.28 -26.56%
  QoQ % -67.11% 149.39% -43.84% 55.73% -9.64% -3.04% -
  Horiz. % 62.85% 191.12% 76.64% 136.45% 87.62% 96.96% 100.00%
DY 0.00 0.00 0.00 0.04 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 0.41 0.46 0.59 0.52 0.52 0.57 0.51 -13.51%
  QoQ % -10.87% -22.03% 13.46% 0.00% -8.77% 11.76% -
  Horiz. % 80.39% 90.20% 115.69% 101.96% 101.96% 111.76% 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