Highlights

[SYMLIFE] QoQ TTM Result on 2013-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     2.59%    YoY -     82.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 391,191 439,227 438,292 430,134 406,906 382,033 344,538 8.84%
  QoQ % -10.94% 0.21% 1.90% 5.71% 6.51% 10.88% -
  Horiz. % 113.54% 127.48% 127.21% 124.84% 118.10% 110.88% 100.00%
PBT 64,392 66,840 112,841 112,748 109,951 111,505 65,130 -0.76%
  QoQ % -3.66% -40.77% 0.08% 2.54% -1.39% 71.20% -
  Horiz. % 98.87% 102.63% 173.26% 173.11% 168.82% 171.20% 100.00%
Tax -13,478 -16,842 -23,954 -24,329 -24,053 -21,022 -13,084 2.00%
  QoQ % 19.97% 29.69% 1.54% -1.15% -14.42% -60.67% -
  Horiz. % 103.01% 128.72% 183.08% 185.94% 183.84% 160.67% 100.00%
NP 50,914 49,998 88,887 88,419 85,898 90,483 52,046 -1.46%
  QoQ % 1.83% -43.75% 0.53% 2.93% -5.07% 73.85% -
  Horiz. % 97.83% 96.07% 170.79% 169.89% 165.04% 173.85% 100.00%
NP to SH 51,624 50,178 89,116 88,831 86,591 91,365 52,806 -1.50%
  QoQ % 2.88% -43.69% 0.32% 2.59% -5.23% 73.02% -
  Horiz. % 97.76% 95.02% 168.76% 168.22% 163.98% 173.02% 100.00%
Tax Rate 20.93 % 25.20 % 21.23 % 21.58 % 21.88 % 18.85 % 20.09 % 2.77%
  QoQ % -16.94% 18.70% -1.62% -1.37% 16.07% -6.17% -
  Horiz. % 104.18% 125.44% 105.67% 107.42% 108.91% 93.83% 100.00%
Total Cost 340,277 389,229 349,405 341,715 321,008 291,550 292,492 10.62%
  QoQ % -12.58% 11.40% 2.25% 6.45% 10.10% -0.32% -
  Horiz. % 116.34% 133.07% 119.46% 116.83% 109.75% 99.68% 100.00%
Net Worth 561,494 542,304 534,775 521,237 510,132 494,481 454,283 15.19%
  QoQ % 3.54% 1.41% 2.60% 2.18% 3.17% 8.85% -
  Horiz. % 123.60% 119.38% 117.72% 114.74% 112.29% 108.85% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 112 80 80 80 80 0 0 -
  QoQ % 40.12% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.12% 100.00% 100.00% 100.00% 100.00% - -
Div Payout % 0.22 % 0.16 % 0.09 % 0.09 % 0.09 % - % - % -
  QoQ % 37.50% 77.78% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 244.44% 177.78% 100.00% 100.00% 100.00% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 561,494 542,304 534,775 521,237 510,132 494,481 454,283 15.19%
  QoQ % 3.54% 1.41% 2.60% 2.18% 3.17% 8.85% -
  Horiz. % 123.60% 119.38% 117.72% 114.74% 112.29% 108.85% 100.00%
NOSH 282,158 280,986 268,731 268,679 268,490 268,739 267,225 3.69%
  QoQ % 0.42% 4.56% 0.02% 0.07% -0.09% 0.57% -
  Horiz. % 105.59% 105.15% 100.56% 100.54% 100.47% 100.57% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 13.02 % 11.38 % 20.28 % 20.56 % 21.11 % 23.68 % 15.11 % -9.46%
  QoQ % 14.41% -43.89% -1.36% -2.61% -10.85% 56.72% -
  Horiz. % 86.17% 75.31% 134.22% 136.07% 139.71% 156.72% 100.00%
ROE 9.19 % 9.25 % 16.66 % 17.04 % 16.97 % 18.48 % 11.62 % -14.49%
  QoQ % -0.65% -44.48% -2.23% 0.41% -8.17% 59.04% -
  Horiz. % 79.09% 79.60% 143.37% 146.64% 146.04% 159.04% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 138.64 156.32 163.10 160.09 151.55 142.16 128.93 4.96%
  QoQ % -11.31% -4.16% 1.88% 5.64% 6.61% 10.26% -
  Horiz. % 107.53% 121.24% 126.50% 124.17% 117.54% 110.26% 100.00%
EPS 18.30 17.86 33.16 33.06 32.25 34.00 19.76 -4.99%
  QoQ % 2.46% -46.14% 0.30% 2.51% -5.15% 72.06% -
  Horiz. % 92.61% 90.38% 167.81% 167.31% 163.21% 172.06% 100.00%
DPS 0.04 0.03 0.03 0.03 0.03 0.00 0.00 -
  QoQ % 33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 100.00% 100.00% 100.00% 100.00% - -
NAPS 1.9900 1.9300 1.9900 1.9400 1.9000 1.8400 1.7000 11.08%
  QoQ % 3.11% -3.02% 2.58% 2.11% 3.26% 8.24% -
  Horiz. % 117.06% 113.53% 117.06% 114.12% 111.76% 108.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 65.14 73.13 72.98 71.62 67.75 63.61 57.37 8.85%
  QoQ % -10.93% 0.21% 1.90% 5.71% 6.51% 10.88% -
  Horiz. % 113.54% 127.47% 127.21% 124.84% 118.09% 110.88% 100.00%
EPS 8.60 8.36 14.84 14.79 14.42 15.21 8.79 -1.45%
  QoQ % 2.87% -43.67% 0.34% 2.57% -5.19% 73.04% -
  Horiz. % 97.84% 95.11% 168.83% 168.26% 164.05% 173.04% 100.00%
DPS 0.02 0.01 0.01 0.01 0.01 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 0.9349 0.9030 0.8904 0.8679 0.8494 0.8233 0.7564 15.19%
  QoQ % 3.53% 1.42% 2.59% 2.18% 3.17% 8.84% -
  Horiz. % 123.60% 119.38% 117.72% 114.74% 112.30% 108.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.9650 1.0500 1.1800 1.1300 0.9150 0.8100 0.8000 -
P/RPS 0.70 0.67 0.72 0.71 0.60 0.57 0.62 8.44%
  QoQ % 4.48% -6.94% 1.41% 18.33% 5.26% -8.06% -
  Horiz. % 112.90% 108.06% 116.13% 114.52% 96.77% 91.94% 100.00%
P/EPS 5.27 5.88 3.56 3.42 2.84 2.38 4.05 19.21%
  QoQ % -10.37% 65.17% 4.09% 20.42% 19.33% -41.23% -
  Horiz. % 130.12% 145.19% 87.90% 84.44% 70.12% 58.77% 100.00%
EY 18.96 17.01 28.10 29.26 35.25 41.97 24.70 -16.18%
  QoQ % 11.46% -39.47% -3.96% -16.99% -16.01% 69.92% -
  Horiz. % 76.76% 68.87% 113.77% 118.46% 142.71% 169.92% 100.00%
DY 0.04 0.03 0.03 0.03 0.03 0.00 0.00 -
  QoQ % 33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 100.00% 100.00% 100.00% 100.00% - -
P/NAPS 0.48 0.54 0.59 0.58 0.48 0.44 0.47 1.41%
  QoQ % -11.11% -8.47% 1.72% 20.83% 9.09% -6.38% -
  Horiz. % 102.13% 114.89% 125.53% 123.40% 102.13% 93.62% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 27/11/13 28/08/13 29/05/13 27/02/13 19/11/12 -
Price 1.0300 1.0000 1.1400 0.9900 1.1400 0.8100 0.8100 -
P/RPS 0.74 0.64 0.70 0.62 0.75 0.57 0.63 11.34%
  QoQ % 15.63% -8.57% 12.90% -17.33% 31.58% -9.52% -
  Horiz. % 117.46% 101.59% 111.11% 98.41% 119.05% 90.48% 100.00%
P/EPS 5.63 5.60 3.44 2.99 3.53 2.38 4.10 23.57%
  QoQ % 0.54% 62.79% 15.05% -15.30% 48.32% -41.95% -
  Horiz. % 137.32% 136.59% 83.90% 72.93% 86.10% 58.05% 100.00%
EY 17.76 17.86 29.09 33.40 28.29 41.97 24.40 -19.10%
  QoQ % -0.56% -38.60% -12.90% 18.06% -32.59% 72.01% -
  Horiz. % 72.79% 73.20% 119.22% 136.89% 115.94% 172.01% 100.00%
DY 0.04 0.03 0.03 0.03 0.03 0.00 0.00 -
  QoQ % 33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 100.00% 100.00% 100.00% 100.00% - -
P/NAPS 0.52 0.52 0.57 0.51 0.60 0.44 0.48 5.49%
  QoQ % 0.00% -8.77% 11.76% -15.00% 36.36% -8.33% -
  Horiz. % 108.33% 108.33% 118.75% 106.25% 125.00% 91.67% 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.
 


 

244  267  504  1245 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.105+0.015 
 HSI-C7K 0.28+0.005 
 MUDAJYA 0.425+0.005 
 RSAWIT 0.335+0.035 
 TDM 0.29+0.015 
 HSI-H8F 0.22-0.03 
 PUC 0.045+0.01 
 HUBLINE 0.050.00 
 MATANG 0.095+0.01 
 SANICHI 0.07+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers