Highlights

[SYMLIFE] QoQ TTM 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 -     -6.65%    YoY -     13.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 223,442 242,219 284,954 353,647 320,165 375,569 391,191 -31.13%
  QoQ % -7.75% -15.00% -19.42% 10.46% -14.75% -3.99% -
  Horiz. % 57.12% 61.92% 72.84% 90.40% 81.84% 96.01% 100.00%
PBT 18,260 41,806 53,383 67,253 71,409 63,339 64,392 -56.80%
  QoQ % -56.32% -21.69% -20.62% -5.82% 12.74% -1.64% -
  Horiz. % 28.36% 64.92% 82.90% 104.44% 110.90% 98.36% 100.00%
Tax -6,931 -9,754 -11,686 -11,763 -11,581 -13,127 -13,478 -35.79%
  QoQ % 28.94% 16.53% 0.65% -1.57% 11.78% 2.60% -
  Horiz. % 51.42% 72.37% 86.70% 87.28% 85.93% 97.40% 100.00%
NP 11,329 32,052 41,697 55,490 59,828 50,212 50,914 -63.25%
  QoQ % -64.65% -23.13% -24.86% -7.25% 19.15% -1.38% -
  Horiz. % 22.25% 62.95% 81.90% 108.99% 117.51% 98.62% 100.00%
NP to SH 13,792 34,051 43,023 56,848 60,895 51,246 51,624 -58.49%
  QoQ % -59.50% -20.85% -24.32% -6.65% 18.83% -0.73% -
  Horiz. % 26.72% 65.96% 83.34% 110.12% 117.96% 99.27% 100.00%
Tax Rate 37.96 % 23.33 % 21.89 % 17.49 % 16.22 % 20.72 % 20.93 % 48.67%
  QoQ % 62.71% 6.58% 25.16% 7.83% -21.72% -1.00% -
  Horiz. % 181.37% 111.47% 104.59% 83.56% 77.50% 99.00% 100.00%
Total Cost 212,113 210,167 243,257 298,157 260,337 325,357 340,277 -27.01%
  QoQ % 0.93% -13.60% -18.41% 14.53% -19.98% -4.38% -
  Horiz. % 62.34% 61.76% 71.49% 87.62% 76.51% 95.62% 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 0 0 0 112 112 112 112 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % 0.20 % 0.19 % 0.22 % 0.22 % -
  QoQ % 0.00% 0.00% 0.00% 5.26% -13.64% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 90.91% 86.36% 100.00% 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 5.07 % 13.23 % 14.63 % 15.69 % 18.69 % 13.37 % 13.02 % -46.64%
  QoQ % -61.68% -9.57% -6.76% -16.05% 39.79% 2.69% -
  Horiz. % 38.94% 101.61% 112.37% 120.51% 143.55% 102.69% 100.00%
ROE 2.29 % 5.66 % 7.64 % 9.59 % 10.24 % 8.94 % 9.19 % -60.37%
  QoQ % -59.54% -25.92% -20.33% -6.35% 14.54% -2.72% -
  Horiz. % 24.92% 61.59% 83.13% 104.35% 111.43% 97.28% 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 78.70 85.41 101.25 125.33 113.55 132.99 138.64 -31.42%
  QoQ % -7.86% -15.64% -19.21% 10.37% -14.62% -4.08% -
  Horiz. % 56.77% 61.61% 73.03% 90.40% 81.90% 95.92% 100.00%
EPS 4.86 12.01 15.29 20.15 21.60 18.15 18.30 -58.65%
  QoQ % -59.53% -21.45% -24.12% -6.71% 19.01% -0.82% -
  Horiz. % 26.56% 65.63% 83.55% 110.11% 118.03% 99.18% 100.00%
DPS 0.00 0.00 0.00 0.04 0.04 0.04 0.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 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 - 600,572
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 37.20 40.33 47.45 58.88 53.31 62.54 65.14 -31.14%
  QoQ % -7.76% -15.01% -19.41% 10.45% -14.76% -3.99% -
  Horiz. % 57.11% 61.91% 72.84% 90.39% 81.84% 96.01% 100.00%
EPS 2.30 5.67 7.16 9.47 10.14 8.53 8.60 -58.46%
  QoQ % -59.44% -20.81% -24.39% -6.61% 18.87% -0.81% -
  Horiz. % 26.74% 65.93% 83.26% 110.12% 117.91% 99.19% 100.00%
DPS 0.00 0.00 0.00 0.02 0.02 0.02 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.0022 1.0011 0.9373 0.9867 0.9906 0.9546 0.9349 4.74%
  QoQ % 0.11% 6.81% -5.01% -0.39% 3.77% 2.11% -
  Horiz. % 107.20% 107.08% 100.26% 105.54% 105.96% 102.11% 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 0.88 0.96 0.79 0.68 0.94 0.77 0.70 16.47%
  QoQ % -8.33% 21.52% 16.18% -27.66% 22.08% 10.00% -
  Horiz. % 125.71% 137.14% 112.86% 97.14% 134.29% 110.00% 100.00%
P/EPS 14.20 6.83 5.23 4.22 4.95 5.68 5.27 93.52%
  QoQ % 107.91% 30.59% 23.93% -14.75% -12.85% 7.78% -
  Horiz. % 269.45% 129.60% 99.24% 80.08% 93.93% 107.78% 100.00%
EY 7.04 14.64 19.11 23.70 20.18 17.62 18.96 -48.31%
  QoQ % -51.91% -23.39% -19.37% 17.44% 14.53% -7.07% -
  Horiz. % 37.13% 77.22% 100.79% 125.00% 106.43% 92.93% 100.00%
DY 0.00 0.00 0.00 0.05 0.04 0.04 0.04 -
  QoQ % 0.00% 0.00% 0.00% 25.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 125.00% 100.00% 100.00% 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 1.02 0.88 0.84 0.68 0.85 0.89 0.74 23.83%
  QoQ % 15.91% 4.76% 23.53% -20.00% -4.49% 20.27% -
  Horiz. % 137.84% 118.92% 113.51% 91.89% 114.86% 120.27% 100.00%
P/EPS 16.57 6.25 5.56 4.24 4.49 6.56 5.63 105.24%
  QoQ % 165.12% 12.41% 31.13% -5.57% -31.55% 16.52% -
  Horiz. % 294.32% 111.01% 98.76% 75.31% 79.75% 116.52% 100.00%
EY 6.03 16.01 17.98 23.56 22.26 15.25 17.76 -51.30%
  QoQ % -62.34% -10.96% -23.68% 5.84% 45.97% -14.13% -
  Horiz. % 33.95% 90.15% 101.24% 132.66% 125.34% 85.87% 100.00%
DY 0.00 0.00 0.00 0.05 0.04 0.03 0.04 -
  QoQ % 0.00% 0.00% 0.00% 25.00% 33.33% -25.00% -
  Horiz. % 0.00% 0.00% 0.00% 125.00% 100.00% 75.00% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers