Highlights

[SYMLIFE] QoQ TTM 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 -     2.88%    YoY -     -40.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 353,647 320,165 375,569 391,191 439,227 438,292 430,134 -12.21%
  QoQ % 10.46% -14.75% -3.99% -10.94% 0.21% 1.90% -
  Horiz. % 82.22% 74.43% 87.31% 90.95% 102.11% 101.90% 100.00%
PBT 67,253 71,409 63,339 64,392 66,840 112,841 112,748 -29.07%
  QoQ % -5.82% 12.74% -1.64% -3.66% -40.77% 0.08% -
  Horiz. % 59.65% 63.34% 56.18% 57.11% 59.28% 100.08% 100.00%
Tax -11,763 -11,581 -13,127 -13,478 -16,842 -23,954 -24,329 -38.32%
  QoQ % -1.57% 11.78% 2.60% 19.97% 29.69% 1.54% -
  Horiz. % 48.35% 47.60% 53.96% 55.40% 69.23% 98.46% 100.00%
NP 55,490 59,828 50,212 50,914 49,998 88,887 88,419 -26.64%
  QoQ % -7.25% 19.15% -1.38% 1.83% -43.75% 0.53% -
  Horiz. % 62.76% 67.66% 56.79% 57.58% 56.55% 100.53% 100.00%
NP to SH 56,848 60,895 51,246 51,624 50,178 89,116 88,831 -25.68%
  QoQ % -6.65% 18.83% -0.73% 2.88% -43.69% 0.32% -
  Horiz. % 64.00% 68.55% 57.69% 58.11% 56.49% 100.32% 100.00%
Tax Rate 17.49 % 16.22 % 20.72 % 20.93 % 25.20 % 21.23 % 21.58 % -13.04%
  QoQ % 7.83% -21.72% -1.00% -16.94% 18.70% -1.62% -
  Horiz. % 81.05% 75.16% 96.01% 96.99% 116.77% 98.38% 100.00%
Total Cost 298,157 260,337 325,357 340,277 389,229 349,405 341,715 -8.67%
  QoQ % 14.53% -19.98% -4.38% -12.58% 11.40% 2.25% -
  Horiz. % 87.25% 76.19% 95.21% 99.58% 113.90% 102.25% 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 112 112 112 112 80 80 80 25.14%
  QoQ % 0.00% 0.00% 0.00% 40.12% 0.00% 0.00% -
  Horiz. % 140.12% 140.12% 140.12% 140.12% 100.00% 100.00% 100.00%
Div Payout % 0.20 % 0.19 % 0.22 % 0.22 % 0.16 % 0.09 % 0.09 % 70.04%
  QoQ % 5.26% -13.64% 0.00% 37.50% 77.78% 0.00% -
  Horiz. % 222.22% 211.11% 244.44% 244.44% 177.78% 100.00% 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 15.69 % 18.69 % 13.37 % 13.02 % 11.38 % 20.28 % 20.56 % -16.45%
  QoQ % -16.05% 39.79% 2.69% 14.41% -43.89% -1.36% -
  Horiz. % 76.31% 90.90% 65.03% 63.33% 55.35% 98.64% 100.00%
ROE 9.59 % 10.24 % 8.94 % 9.19 % 9.25 % 16.66 % 17.04 % -31.76%
  QoQ % -6.35% 14.54% -2.72% -0.65% -44.48% -2.23% -
  Horiz. % 56.28% 60.09% 52.46% 53.93% 54.28% 97.77% 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 125.33 113.55 132.99 138.64 156.32 163.10 160.09 -15.02%
  QoQ % 10.37% -14.62% -4.08% -11.31% -4.16% 1.88% -
  Horiz. % 78.29% 70.93% 83.07% 86.60% 97.65% 101.88% 100.00%
EPS 20.15 21.60 18.15 18.30 17.86 33.16 33.06 -28.05%
  QoQ % -6.71% 19.01% -0.82% 2.46% -46.14% 0.30% -
  Horiz. % 60.95% 65.34% 54.90% 55.35% 54.02% 100.30% 100.00%
DPS 0.04 0.04 0.04 0.04 0.03 0.03 0.03 21.08%
  QoQ % 0.00% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 100.00% 100.00% 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 - 631,804
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 55.97 50.67 59.44 61.92 69.52 69.37 68.08 -12.21%
  QoQ % 10.46% -14.75% -4.01% -10.93% 0.22% 1.89% -
  Horiz. % 82.21% 74.43% 87.31% 90.95% 102.12% 101.89% 100.00%
EPS 9.00 9.64 8.11 8.17 7.94 14.10 14.06 -25.67%
  QoQ % -6.64% 18.87% -0.73% 2.90% -43.69% 0.28% -
  Horiz. % 64.01% 68.56% 57.68% 58.11% 56.47% 100.28% 100.00%
DPS 0.02 0.02 0.02 0.02 0.01 0.01 0.01 58.54%
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 100.00% 100.00% 100.00%
NAPS 0.9379 0.9417 0.9074 0.8887 0.8583 0.8464 0.8250 8.90%
  QoQ % -0.40% 3.78% 2.10% 3.54% 1.41% 2.59% -
  Horiz. % 113.68% 114.15% 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 0.68 0.94 0.77 0.70 0.67 0.72 0.71 -2.83%
  QoQ % -27.66% 22.08% 10.00% 4.48% -6.94% 1.41% -
  Horiz. % 95.77% 132.39% 108.45% 98.59% 94.37% 101.41% 100.00%
P/EPS 4.22 4.95 5.68 5.27 5.88 3.56 3.42 15.00%
  QoQ % -14.75% -12.85% 7.78% -10.37% 65.17% 4.09% -
  Horiz. % 123.39% 144.74% 166.08% 154.09% 171.93% 104.09% 100.00%
EY 23.70 20.18 17.62 18.96 17.01 28.10 29.26 -13.07%
  QoQ % 17.44% 14.53% -7.07% 11.46% -39.47% -3.96% -
  Horiz. % 81.00% 68.97% 60.22% 64.80% 58.13% 96.04% 100.00%
DY 0.05 0.04 0.04 0.04 0.03 0.03 0.03 40.44%
  QoQ % 25.00% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 166.67% 133.33% 133.33% 133.33% 100.00% 100.00% 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 0.68 0.85 0.89 0.74 0.64 0.70 0.62 6.33%
  QoQ % -20.00% -4.49% 20.27% 15.63% -8.57% 12.90% -
  Horiz. % 109.68% 137.10% 143.55% 119.35% 103.23% 112.90% 100.00%
P/EPS 4.24 4.49 6.56 5.63 5.60 3.44 2.99 26.14%
  QoQ % -5.57% -31.55% 16.52% 0.54% 62.79% 15.05% -
  Horiz. % 141.81% 150.17% 219.40% 188.29% 187.29% 115.05% 100.00%
EY 23.56 22.26 15.25 17.76 17.86 29.09 33.40 -20.71%
  QoQ % 5.84% 45.97% -14.13% -0.56% -38.60% -12.90% -
  Horiz. % 70.54% 66.65% 45.66% 53.17% 53.47% 87.10% 100.00%
DY 0.05 0.04 0.03 0.04 0.03 0.03 0.03 40.44%
  QoQ % 25.00% 33.33% -25.00% 33.33% 0.00% 0.00% -
  Horiz. % 166.67% 133.33% 100.00% 133.33% 100.00% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

209  692  606  1007 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295+0.035 
 XOX-WC 0.02+0.015 
 QES 0.36-0.02 
 DNEX-WD 0.06+0.015 
 LUSTER 0.195+0.01 
 BIOHLDG 0.305+0.005 
 SAPNRG 0.120.00 
 XOX 0.090.00 
 GLOTEC 0.51+0.06 
 VIZIONE 0.23-0.04 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS