Highlights

[SYMLIFE] YoY Annual (Unaudited) 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 YoY -     82.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 144,279 286,121 391,191 406,906 341,136 243,780 257,473 -9.19%
  YoY % -49.57% -26.86% -3.86% 19.28% 39.94% -5.32% -
  Horiz. % 56.04% 111.13% 151.93% 158.04% 132.49% 94.68% 100.00%
PBT 17,581 54,550 64,392 109,951 61,616 20,324 50,704 -16.17%
  YoY % -67.77% -15.28% -41.44% 78.45% 203.17% -59.92% -
  Horiz. % 34.67% 107.59% 127.00% 216.85% 121.52% 40.08% 100.00%
Tax -6,594 -11,966 -13,478 -24,053 -14,737 -8,434 -16,317 -14.00%
  YoY % 44.89% 11.22% 43.97% -63.22% -74.73% 48.31% -
  Horiz. % 40.41% 73.33% 82.60% 147.41% 90.32% 51.69% 100.00%
NP 10,987 42,584 50,914 85,898 46,879 11,890 34,387 -17.30%
  YoY % -74.20% -16.36% -40.73% 83.23% 294.27% -65.42% -
  Horiz. % 31.95% 123.84% 148.06% 249.80% 136.33% 34.58% 100.00%
NP to SH 13,194 43,910 51,453 86,591 47,435 12,359 27,726 -11.63%
  YoY % -69.95% -14.66% -40.58% 82.55% 283.81% -55.42% -
  Horiz. % 47.59% 158.37% 185.58% 312.31% 171.08% 44.58% 100.00%
Tax Rate 37.51 % 21.94 % 20.93 % 21.88 % 23.92 % 41.50 % 32.18 % 2.58%
  YoY % 70.97% 4.83% -4.34% -8.53% -42.36% 28.96% -
  Horiz. % 116.56% 68.18% 65.04% 67.99% 74.33% 128.96% 100.00%
Total Cost 133,292 243,537 340,277 321,008 294,257 231,890 223,086 -8.22%
  YoY % -45.27% -28.43% 6.00% 9.09% 26.90% 3.95% -
  Horiz. % 59.75% 109.17% 152.53% 143.89% 131.90% 103.95% 100.00%
Net Worth 583,206 583,929 547,478 504,413 454,293 429,951 421,932 5.54%
  YoY % -0.12% 6.66% 8.54% 11.03% 5.66% 1.90% -
  Horiz. % 138.22% 138.39% 129.75% 119.55% 107.67% 101.90% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 56 - 110 79 - 5,477 8,219 -56.38%
  YoY % 0.00% 0.00% 38.17% 0.00% 0.00% -33.36% -
  Horiz. % 0.69% 0.00% 1.34% 0.97% 0.00% 66.64% 100.00%
Div Payout % 0.43 % - % 0.21 % 0.09 % - % 44.32 % 29.65 % -50.59%
  YoY % 0.00% 0.00% 133.33% 0.00% 0.00% 49.48% -
  Horiz. % 1.45% 0.00% 0.71% 0.30% 0.00% 149.48% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 583,206 583,929 547,478 504,413 454,293 429,951 421,932 5.54%
  YoY % -0.12% 6.66% 8.54% 11.03% 5.66% 1.90% -
  Horiz. % 138.22% 138.39% 129.75% 119.55% 107.67% 101.90% 100.00%
NOSH 281,742 282,091 275,114 265,480 259,596 273,854 273,982 0.47%
  YoY % -0.12% 2.54% 3.63% 2.27% -5.21% -0.05% -
  Horiz. % 102.83% 102.96% 100.41% 96.90% 94.75% 99.95% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.62 % 14.88 % 13.02 % 21.11 % 13.74 % 4.88 % 13.36 % -8.93%
  YoY % -48.79% 14.29% -38.32% 53.64% 181.56% -63.47% -
  Horiz. % 57.04% 111.38% 97.46% 158.01% 102.84% 36.53% 100.00%
ROE 2.26 % 7.52 % 9.40 % 17.17 % 10.44 % 2.87 % 6.57 % -16.28%
  YoY % -69.95% -20.00% -45.25% 64.46% 263.76% -56.32% -
  Horiz. % 34.40% 114.46% 143.07% 261.34% 158.90% 43.68% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 51.21 101.43 142.19 153.27 131.41 89.02 93.97 -9.61%
  YoY % -49.51% -28.67% -7.23% 16.63% 47.62% -5.27% -
  Horiz. % 54.50% 107.94% 151.31% 163.11% 139.84% 94.73% 100.00%
EPS 4.68 15.57 18.71 32.61 18.27 4.51 10.12 -12.05%
  YoY % -69.94% -16.78% -42.62% 78.49% 305.10% -55.43% -
  Horiz. % 46.25% 153.85% 184.88% 322.23% 180.53% 44.57% 100.00%
DPS 0.02 0.00 0.04 0.03 0.00 2.00 3.00 -56.58%
  YoY % 0.00% 0.00% 33.33% 0.00% 0.00% -33.33% -
  Horiz. % 0.67% 0.00% 1.33% 1.00% 0.00% 66.67% 100.00%
NAPS 2.0700 2.0700 1.9900 1.9000 1.7500 1.5700 1.5400 5.05%
  YoY % 0.00% 4.02% 4.74% 8.57% 11.46% 1.95% -
  Horiz. % 134.42% 134.42% 129.22% 123.38% 113.64% 101.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 24.02 47.64 65.14 67.75 56.80 40.59 42.87 -9.20%
  YoY % -49.58% -26.87% -3.85% 19.28% 39.94% -5.32% -
  Horiz. % 56.03% 111.13% 151.95% 158.04% 132.49% 94.68% 100.00%
EPS 2.20 7.31 8.57 14.42 7.90 2.06 4.62 -11.62%
  YoY % -69.90% -14.70% -40.57% 82.53% 283.50% -55.41% -
  Horiz. % 47.62% 158.23% 185.50% 312.12% 171.00% 44.59% 100.00%
DPS 0.01 0.00 0.02 0.01 0.00 0.91 1.37 -55.92%
  YoY % 0.00% 0.00% 100.00% 0.00% 0.00% -33.58% -
  Horiz. % 0.73% 0.00% 1.46% 0.73% 0.00% 66.42% 100.00%
NAPS 0.9711 0.9723 0.9116 0.8399 0.7564 0.7159 0.7026 5.54%
  YoY % -0.12% 6.66% 8.54% 11.04% 5.66% 1.89% -
  Horiz. % 138.22% 138.39% 129.75% 119.54% 107.66% 101.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.7200 0.8000 0.9650 0.9150 0.7600 1.1100 0.6500 -
P/RPS 1.41 0.79 0.68 0.60 0.58 1.25 0.69 12.64%
  YoY % 78.48% 16.18% 13.33% 3.45% -53.60% 81.16% -
  Horiz. % 204.35% 114.49% 98.55% 86.96% 84.06% 181.16% 100.00%
P/EPS 15.37 5.14 5.16 2.81 4.16 24.60 6.42 15.65%
  YoY % 199.03% -0.39% 83.63% -32.45% -83.09% 283.18% -
  Horiz. % 239.41% 80.06% 80.37% 43.77% 64.80% 383.18% 100.00%
EY 6.50 19.46 19.38 35.65 24.04 4.07 15.57 -13.54%
  YoY % -66.60% 0.41% -45.64% 48.29% 490.66% -73.86% -
  Horiz. % 41.75% 124.98% 124.47% 228.97% 154.40% 26.14% 100.00%
DY 0.03 0.00 0.04 0.03 0.00 1.80 4.62 -56.77%
  YoY % 0.00% 0.00% 33.33% 0.00% 0.00% -61.04% -
  Horiz. % 0.65% 0.00% 0.87% 0.65% 0.00% 38.96% 100.00%
P/NAPS 0.35 0.39 0.48 0.48 0.43 0.71 0.42 -2.99%
  YoY % -10.26% -18.75% 0.00% 11.63% -39.44% 69.05% -
  Horiz. % 83.33% 92.86% 114.29% 114.29% 102.38% 169.05% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 29/05/14 29/05/13 29/05/12 23/05/11 26/05/10 -
Price 0.6900 0.8500 1.0300 1.1400 0.7000 1.0000 0.6500 -
P/RPS 1.35 0.84 0.72 0.74 0.53 1.12 0.69 11.82%
  YoY % 60.71% 16.67% -2.70% 39.62% -52.68% 62.32% -
  Horiz. % 195.65% 121.74% 104.35% 107.25% 76.81% 162.32% 100.00%
P/EPS 14.73 5.46 5.51 3.50 3.83 22.16 6.42 14.83%
  YoY % 169.78% -0.91% 57.43% -8.62% -82.72% 245.17% -
  Horiz. % 229.44% 85.05% 85.83% 54.52% 59.66% 345.17% 100.00%
EY 6.79 18.31 18.16 28.61 26.10 4.51 15.57 -12.91%
  YoY % -62.92% 0.83% -36.53% 9.62% 478.71% -71.03% -
  Horiz. % 43.61% 117.60% 116.63% 183.75% 167.63% 28.97% 100.00%
DY 0.03 0.00 0.04 0.03 0.00 2.00 4.62 -56.77%
  YoY % 0.00% 0.00% 33.33% 0.00% 0.00% -56.71% -
  Horiz. % 0.65% 0.00% 0.87% 0.65% 0.00% 43.29% 100.00%
P/NAPS 0.33 0.41 0.52 0.60 0.40 0.64 0.42 -3.94%
  YoY % -19.51% -21.15% -13.33% 50.00% -37.50% 52.38% -
  Horiz. % 78.57% 97.62% 123.81% 142.86% 95.24% 152.38% 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.
 


 

339  271  535  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.090.00 
 SUPERMX 1.56+0.11 
 ICON 0.40+0.28 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 
 THHEAVY 0.1350.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【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?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers