Highlights

[SYMLIFE] QoQ TTM 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 -     -24.32%    YoY -     -16.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 130,155 223,442 242,219 284,954 353,647 320,165 375,569 -50.57%
  QoQ % -41.75% -7.75% -15.00% -19.42% 10.46% -14.75% -
  Horiz. % 34.66% 59.49% 64.49% 75.87% 94.16% 85.25% 100.00%
PBT 10,441 18,260 41,806 53,383 67,253 71,409 63,339 -69.84%
  QoQ % -42.82% -56.32% -21.69% -20.62% -5.82% 12.74% -
  Horiz. % 16.48% 28.83% 66.00% 84.28% 106.18% 112.74% 100.00%
Tax -3,615 -6,931 -9,754 -11,686 -11,763 -11,581 -13,127 -57.57%
  QoQ % 47.84% 28.94% 16.53% 0.65% -1.57% 11.78% -
  Horiz. % 27.54% 52.80% 74.30% 89.02% 89.61% 88.22% 100.00%
NP 6,826 11,329 32,052 41,697 55,490 59,828 50,212 -73.47%
  QoQ % -39.75% -64.65% -23.13% -24.86% -7.25% 19.15% -
  Horiz. % 13.59% 22.56% 63.83% 83.04% 110.51% 119.15% 100.00%
NP to SH 9,312 13,792 34,051 43,023 56,848 60,895 51,246 -67.82%
  QoQ % -32.48% -59.50% -20.85% -24.32% -6.65% 18.83% -
  Horiz. % 18.17% 26.91% 66.45% 83.95% 110.93% 118.83% 100.00%
Tax Rate 34.62 % 37.96 % 23.33 % 21.89 % 17.49 % 16.22 % 20.72 % 40.68%
  QoQ % -8.80% 62.71% 6.58% 25.16% 7.83% -21.72% -
  Horiz. % 167.08% 183.20% 112.60% 105.65% 84.41% 78.28% 100.00%
Total Cost 123,329 212,113 210,167 243,257 298,157 260,337 325,357 -47.53%
  QoQ % -41.86% 0.93% -13.60% -18.41% 14.53% -19.98% -
  Horiz. % 37.91% 65.19% 64.60% 74.77% 91.64% 80.02% 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 0 0 0 0 112 112 112 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % - % 0.20 % 0.19 % 0.22 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 5.26% -13.64% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 90.91% 86.36% 100.00%
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 5.24 % 5.07 % 13.23 % 14.63 % 15.69 % 18.69 % 13.37 % -46.35%
  QoQ % 3.35% -61.68% -9.57% -6.76% -16.05% 39.79% -
  Horiz. % 39.19% 37.92% 98.95% 109.42% 117.35% 139.79% 100.00%
ROE 1.58 % 2.29 % 5.66 % 7.64 % 9.59 % 10.24 % 8.94 % -68.41%
  QoQ % -31.00% -59.54% -25.92% -20.33% -6.35% 14.54% -
  Horiz. % 17.67% 25.62% 63.31% 85.46% 107.27% 114.54% 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 45.98 78.70 85.41 101.25 125.33 113.55 132.99 -50.64%
  QoQ % -41.58% -7.86% -15.64% -19.21% 10.37% -14.62% -
  Horiz. % 34.57% 59.18% 64.22% 76.13% 94.24% 85.38% 100.00%
EPS 3.29 4.86 12.01 15.29 20.15 21.60 18.15 -67.87%
  QoQ % -32.30% -59.53% -21.45% -24.12% -6.71% 19.01% -
  Horiz. % 18.13% 26.78% 66.17% 84.24% 111.02% 119.01% 100.00%
DPS 0.00 0.00 0.00 0.00 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% 0.00% 100.00% 100.00% 100.00%
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 21.67 37.20 40.33 47.45 58.88 53.31 62.54 -50.57%
  QoQ % -41.75% -7.76% -15.01% -19.41% 10.45% -14.76% -
  Horiz. % 34.65% 59.48% 64.49% 75.87% 94.15% 85.24% 100.00%
EPS 1.55 2.30 5.67 7.16 9.47 10.14 8.53 -67.82%
  QoQ % -32.61% -59.44% -20.81% -24.39% -6.61% 18.87% -
  Horiz. % 18.17% 26.96% 66.47% 83.94% 111.02% 118.87% 100.00%
DPS 0.00 0.00 0.00 0.00 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% 0.00% 100.00% 100.00% 100.00%
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 1.72 0.88 0.96 0.79 0.68 0.94 0.77 70.63%
  QoQ % 95.45% -8.33% 21.52% 16.18% -27.66% 22.08% -
  Horiz. % 223.38% 114.29% 124.68% 102.60% 88.31% 122.08% 100.00%
P/EPS 24.02 14.20 6.83 5.23 4.22 4.95 5.68 160.82%
  QoQ % 69.15% 107.91% 30.59% 23.93% -14.75% -12.85% -
  Horiz. % 422.89% 250.00% 120.25% 92.08% 74.30% 87.15% 100.00%
EY 4.16 7.04 14.64 19.11 23.70 20.18 17.62 -61.70%
  QoQ % -40.91% -51.91% -23.39% -19.37% 17.44% 14.53% -
  Horiz. % 23.61% 39.95% 83.09% 108.46% 134.51% 114.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.05 0.04 0.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 25.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 125.00% 100.00% 100.00%
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 1.54 1.02 0.88 0.84 0.68 0.85 0.89 43.99%
  QoQ % 50.98% 15.91% 4.76% 23.53% -20.00% -4.49% -
  Horiz. % 173.03% 114.61% 98.88% 94.38% 76.40% 95.51% 100.00%
P/EPS 21.59 16.57 6.25 5.56 4.24 4.49 6.56 120.78%
  QoQ % 30.30% 165.12% 12.41% 31.13% -5.57% -31.55% -
  Horiz. % 329.12% 252.59% 95.27% 84.76% 64.63% 68.45% 100.00%
EY 4.63 6.03 16.01 17.98 23.56 22.26 15.25 -54.73%
  QoQ % -23.22% -62.34% -10.96% -23.68% 5.84% 45.97% -
  Horiz. % 30.36% 39.54% 104.98% 117.90% 154.49% 145.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.05 0.04 0.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 25.00% 33.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 166.67% 133.33% 100.00%
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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers