Highlights

[SYMLIFE] QoQ Quarter Result on 2015-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     -51.33%    YoY -     -81.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 38,828 25,418 39,995 25,914 132,115 44,195 82,730 -39.52%
  QoQ % 52.76% -36.45% 54.34% -80.39% 198.94% -46.58% -
  Horiz. % 46.93% 30.72% 48.34% 31.32% 159.69% 53.42% 100.00%
PBT 2,698 902 3,100 3,741 10,517 24,448 14,677 -67.57%
  QoQ % 199.11% -70.90% -17.13% -64.43% -56.98% 66.57% -
  Horiz. % 18.38% 6.15% 21.12% 25.49% 71.66% 166.57% 100.00%
Tax -1,185 578 -1,925 -1,083 -4,501 -2,245 -3,857 -54.37%
  QoQ % -305.02% 130.03% -77.75% 75.94% -100.49% 41.79% -
  Horiz. % 30.72% -14.99% 49.91% 28.08% 116.70% 58.21% 100.00%
NP 1,513 1,480 1,175 2,658 6,016 22,203 10,820 -72.96%
  QoQ % 2.23% 25.96% -55.79% -55.82% -72.90% 105.20% -
  Horiz. % 13.98% 13.68% 10.86% 24.57% 55.60% 205.20% 100.00%
NP to SH 2,010 2,101 2,042 3,159 6,490 22,360 11,014 -67.73%
  QoQ % -4.33% 2.89% -35.36% -51.33% -70.97% 103.01% -
  Horiz. % 18.25% 19.08% 18.54% 28.68% 58.93% 203.01% 100.00%
Tax Rate 43.92 % -64.08 % 62.10 % 28.95 % 42.80 % 9.18 % 26.28 % 40.70%
  QoQ % 168.54% -203.19% 114.51% -32.36% 366.23% -65.07% -
  Horiz. % 167.12% -243.84% 236.30% 110.16% 162.86% 34.93% 100.00%
Total Cost 37,315 23,938 38,820 23,256 126,099 21,992 71,910 -35.35%
  QoQ % 55.88% -38.34% 66.92% -81.56% 473.39% -69.42% -
  Horiz. % 51.89% 33.29% 53.98% 32.34% 175.36% 30.58% 100.00%
Net Worth 588,845 601,908 601,255 562,898 592,565 594,950 573,292 1.80%
  QoQ % -2.17% 0.11% 6.81% -5.01% -0.40% 3.78% -
  Horiz. % 102.71% 104.99% 104.88% 98.19% 103.36% 103.78% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 588,845 601,908 601,255 562,898 592,565 594,950 573,292 1.80%
  QoQ % -2.17% 0.11% 6.81% -5.01% -0.40% 3.78% -
  Horiz. % 102.71% 104.99% 104.88% 98.19% 103.36% 103.78% 100.00%
NOSH 283,098 283,918 283,611 281,449 282,173 281,967 282,410 0.16%
  QoQ % -0.29% 0.11% 0.77% -0.26% 0.07% -0.16% -
  Horiz. % 100.24% 100.53% 100.43% 99.66% 99.92% 99.84% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.90 % 5.82 % 2.94 % 10.26 % 4.55 % 50.24 % 13.08 % -55.27%
  QoQ % -32.99% 97.96% -71.35% 125.49% -90.94% 284.10% -
  Horiz. % 29.82% 44.50% 22.48% 78.44% 34.79% 384.10% 100.00%
ROE 0.34 % 0.35 % 0.34 % 0.56 % 1.10 % 3.76 % 1.92 % -68.37%
  QoQ % -2.86% 2.94% -39.29% -49.09% -70.74% 95.83% -
  Horiz. % 17.71% 18.23% 17.71% 29.17% 57.29% 195.83% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 13.72 8.95 14.10 9.21 46.82 15.67 29.29 -39.60%
  QoQ % 53.30% -36.52% 53.09% -80.33% 198.79% -46.50% -
  Horiz. % 46.84% 30.56% 48.14% 31.44% 159.85% 53.50% 100.00%
EPS 0.71 0.74 0.72 1.12 2.30 7.93 3.90 -67.78%
  QoQ % -4.05% 2.78% -35.71% -51.30% -71.00% 103.33% -
  Horiz. % 18.21% 18.97% 18.46% 28.72% 58.97% 203.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.0800 2.1200 2.1200 2.0000 2.1000 2.1100 2.0300 1.63%
  QoQ % -1.89% 0.00% 6.00% -4.76% -0.47% 3.94% -
  Horiz. % 102.46% 104.43% 104.43% 98.52% 103.45% 103.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.47 4.23 6.66 4.31 22.00 7.36 13.78 -39.51%
  QoQ % 52.96% -36.49% 54.52% -80.41% 198.91% -46.59% -
  Horiz. % 46.95% 30.70% 48.33% 31.28% 159.65% 53.41% 100.00%
EPS 0.33 0.35 0.34 0.53 1.08 3.72 1.83 -67.98%
  QoQ % -5.71% 2.94% -35.85% -50.93% -70.97% 103.28% -
  Horiz. % 18.03% 19.13% 18.58% 28.96% 59.02% 203.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9805 1.0022 1.0011 0.9373 0.9867 0.9906 0.9546 1.80%
  QoQ % -2.17% 0.11% 6.81% -5.01% -0.39% 3.77% -
  Horiz. % 102.71% 104.99% 104.87% 98.19% 103.36% 103.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.7900 0.6900 0.8200 0.8000 0.8500 1.0700 1.0300 -
P/RPS 5.76 7.71 5.81 8.69 1.82 6.83 3.52 38.74%
  QoQ % -25.29% 32.70% -33.14% 377.47% -73.35% 94.03% -
  Horiz. % 163.64% 219.03% 165.06% 246.88% 51.70% 194.03% 100.00%
P/EPS 111.27 93.24 113.89 71.28 36.96 13.49 26.41 160.18%
  QoQ % 19.34% -18.13% 59.78% 92.86% 173.98% -48.92% -
  Horiz. % 421.32% 353.05% 431.24% 269.90% 139.95% 51.08% 100.00%
EY 0.90 1.07 0.88 1.40 2.71 7.41 3.79 -61.55%
  QoQ % -15.89% 21.59% -37.14% -48.34% -63.43% 95.51% -
  Horiz. % 23.75% 28.23% 23.22% 36.94% 71.50% 195.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.38 0.33 0.39 0.40 0.40 0.51 0.51 -17.77%
  QoQ % 15.15% -15.38% -2.50% 0.00% -21.57% 0.00% -
  Horiz. % 74.51% 64.71% 76.47% 78.43% 78.43% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 25/08/15 29/05/15 26/02/15 27/11/14 25/08/14 -
Price 0.7100 0.8050 0.7500 0.8500 0.8550 0.9700 1.1900 -
P/RPS 5.18 8.99 5.32 9.23 1.83 6.19 4.06 17.58%
  QoQ % -42.38% 68.98% -42.36% 404.37% -70.44% 52.46% -
  Horiz. % 127.59% 221.43% 131.03% 227.34% 45.07% 152.46% 100.00%
P/EPS 100.00 108.78 104.17 75.73 37.17 12.23 30.51 120.17%
  QoQ % -8.07% 4.43% 37.55% 103.74% 203.92% -59.91% -
  Horiz. % 327.76% 356.54% 341.43% 248.21% 121.83% 40.09% 100.00%
EY 1.00 0.92 0.96 1.32 2.69 8.18 3.28 -54.60%
  QoQ % 8.70% -4.17% -27.27% -50.93% -67.11% 149.39% -
  Horiz. % 30.49% 28.05% 29.27% 40.24% 82.01% 249.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.34 0.38 0.35 0.43 0.41 0.46 0.59 -30.68%
  QoQ % -10.53% 8.57% -18.60% 4.88% -10.87% -22.03% -
  Horiz. % 57.63% 64.41% 59.32% 72.88% 69.49% 77.97% 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.
 


 

157  163  423  1560 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.115+0.015 
 ARMADA 0.530.00 
 HSI-H8F 0.295+0.045 
 ALAM-WA 0.06+0.01 
 HSI-C7F 0.22-0.05 
 SAPNRG 0.2950.00 
 MTAG 0.58+0.01 
 FPGROUP 0.565+0.02 
 HSI-C7J 0.12-0.025 
 K1 0.235+0.01 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
6. 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
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers