Highlights

[SYMLIFE] QoQ TTM 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 -     -5.23%    YoY -     82.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 439,227 438,292 430,134 406,906 382,033 344,538 353,912 15.44%
  QoQ % 0.21% 1.90% 5.71% 6.51% 10.88% -2.65% -
  Horiz. % 124.11% 123.84% 121.54% 114.97% 107.95% 97.35% 100.00%
PBT 66,840 112,841 112,748 109,951 111,505 65,130 63,432 3.54%
  QoQ % -40.77% 0.08% 2.54% -1.39% 71.20% 2.68% -
  Horiz. % 105.37% 177.89% 177.75% 173.34% 175.79% 102.68% 100.00%
Tax -16,842 -23,954 -24,329 -24,053 -21,022 -13,084 -15,261 6.77%
  QoQ % 29.69% 1.54% -1.15% -14.42% -60.67% 14.27% -
  Horiz. % 110.36% 156.96% 159.42% 157.61% 137.75% 85.73% 100.00%
NP 49,998 88,887 88,419 85,898 90,483 52,046 48,171 2.51%
  QoQ % -43.75% 0.53% 2.93% -5.07% 73.85% 8.04% -
  Horiz. % 103.79% 184.52% 183.55% 178.32% 187.84% 108.04% 100.00%
NP to SH 50,178 89,116 88,831 86,591 91,365 52,806 48,751 1.94%
  QoQ % -43.69% 0.32% 2.59% -5.23% 73.02% 8.32% -
  Horiz. % 102.93% 182.80% 182.21% 177.62% 187.41% 108.32% 100.00%
Tax Rate 25.20 % 21.23 % 21.58 % 21.88 % 18.85 % 20.09 % 24.06 % 3.13%
  QoQ % 18.70% -1.62% -1.37% 16.07% -6.17% -16.50% -
  Horiz. % 104.74% 88.24% 89.69% 90.94% 78.35% 83.50% 100.00%
Total Cost 389,229 349,405 341,715 321,008 291,550 292,492 305,741 17.41%
  QoQ % 11.40% 2.25% 6.45% 10.10% -0.32% -4.33% -
  Horiz. % 127.31% 114.28% 111.77% 104.99% 95.36% 95.67% 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 80 80 80 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Div Payout % 0.16 % 0.09 % 0.09 % 0.09 % - % - % - % -
  QoQ % 77.78% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 177.78% 100.00% 100.00% 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 11.38 % 20.28 % 20.56 % 21.11 % 23.68 % 15.11 % 13.61 % -11.22%
  QoQ % -43.89% -1.36% -2.61% -10.85% 56.72% 11.02% -
  Horiz. % 83.61% 149.01% 151.07% 155.11% 173.99% 111.02% 100.00%
ROE 9.25 % 16.66 % 17.04 % 16.97 % 18.48 % 11.62 % 10.93 % -10.50%
  QoQ % -44.48% -2.23% 0.41% -8.17% 59.04% 6.31% -
  Horiz. % 84.63% 152.42% 155.90% 155.26% 169.08% 106.31% 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 156.32 163.10 160.09 151.55 142.16 128.93 137.28 9.02%
  QoQ % -4.16% 1.88% 5.64% 6.61% 10.26% -6.08% -
  Horiz. % 113.87% 118.81% 116.62% 110.39% 103.55% 93.92% 100.00%
EPS 17.86 33.16 33.06 32.25 34.00 19.76 18.91 -3.73%
  QoQ % -46.14% 0.30% 2.51% -5.15% 72.06% 4.49% -
  Horiz. % 94.45% 175.36% 174.83% 170.54% 179.80% 104.49% 100.00%
DPS 0.03 0.03 0.03 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 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 73.13 72.98 71.62 67.75 63.61 57.37 58.93 15.43%
  QoQ % 0.21% 1.90% 5.71% 6.51% 10.88% -2.65% -
  Horiz. % 124.10% 123.84% 121.53% 114.97% 107.94% 97.35% 100.00%
EPS 8.36 14.84 14.79 14.42 15.21 8.79 8.12 1.96%
  QoQ % -43.67% 0.34% 2.57% -5.19% 73.04% 8.25% -
  Horiz. % 102.96% 182.76% 182.14% 177.59% 187.32% 108.25% 100.00%
DPS 0.01 0.01 0.01 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 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 0.67 0.72 0.71 0.60 0.57 0.62 0.55 14.02%
  QoQ % -6.94% 1.41% 18.33% 5.26% -8.06% 12.73% -
  Horiz. % 121.82% 130.91% 129.09% 109.09% 103.64% 112.73% 100.00%
P/EPS 5.88 3.56 3.42 2.84 2.38 4.05 4.02 28.77%
  QoQ % 65.17% 4.09% 20.42% 19.33% -41.23% 0.75% -
  Horiz. % 146.27% 88.56% 85.07% 70.65% 59.20% 100.75% 100.00%
EY 17.01 28.10 29.26 35.25 41.97 24.70 24.88 -22.34%
  QoQ % -39.47% -3.96% -16.99% -16.01% 69.92% -0.72% -
  Horiz. % 68.37% 112.94% 117.60% 141.68% 168.69% 99.28% 100.00%
DY 0.03 0.03 0.03 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 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 0.64 0.70 0.62 0.75 0.57 0.63 0.60 4.38%
  QoQ % -8.57% 12.90% -17.33% 31.58% -9.52% 5.00% -
  Horiz. % 106.67% 116.67% 103.33% 125.00% 95.00% 105.00% 100.00%
P/EPS 5.60 3.44 2.99 3.53 2.38 4.10 4.39 17.57%
  QoQ % 62.79% 15.05% -15.30% 48.32% -41.95% -6.61% -
  Horiz. % 127.56% 78.36% 68.11% 80.41% 54.21% 93.39% 100.00%
EY 17.86 29.09 33.40 28.29 41.97 24.40 22.78 -14.94%
  QoQ % -38.60% -12.90% 18.06% -32.59% 72.01% 7.11% -
  Horiz. % 78.40% 127.70% 146.62% 124.19% 184.24% 107.11% 100.00%
DY 0.03 0.03 0.03 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers