Highlights

[SYMLIFE] YoY Annualized Quarter Result on 2013-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -47.38%    YoY -     24.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 189,952 159,980 330,920 393,408 300,496 249,392 212,840 -1.88%
  YoY % 18.73% -51.66% -15.88% 30.92% 20.49% 17.17% -
  Horiz. % 89.25% 75.16% 155.48% 184.84% 141.18% 117.17% 100.00%
PBT 21,356 12,400 58,708 62,920 51,732 44,468 29,392 -5.18%
  YoY % 72.23% -78.88% -6.69% 21.63% 16.34% 51.29% -
  Horiz. % 72.66% 42.19% 199.74% 214.07% 176.01% 151.29% 100.00%
Tax -5,264 -7,700 -15,428 -16,832 -15,728 -13,632 -9,212 -8.90%
  YoY % 31.64% 50.09% 8.34% -7.02% -15.38% -47.98% -
  Horiz. % 57.14% 83.59% 167.48% 182.72% 170.73% 147.98% 100.00%
NP 16,092 4,700 43,280 46,088 36,004 30,836 20,180 -3.70%
  YoY % 242.38% -89.14% -6.09% 28.01% 16.76% 52.80% -
  Horiz. % 79.74% 23.29% 214.47% 228.38% 178.41% 152.80% 100.00%
NP to SH 18,204 8,168 44,056 45,568 36,608 31,344 20,220 -1.73%
  YoY % 122.87% -81.46% -3.32% 24.48% 16.79% 55.01% -
  Horiz. % 90.03% 40.40% 217.88% 225.36% 181.05% 155.01% 100.00%
Tax Rate 24.65 % 62.10 % 26.28 % 26.75 % 30.40 % 30.66 % 31.34 % -3.92%
  YoY % -60.31% 136.30% -1.76% -12.01% -0.85% -2.17% -
  Horiz. % 78.65% 198.15% 83.85% 85.35% 97.00% 97.83% 100.00%
Total Cost 173,860 155,280 287,640 347,320 264,492 218,556 192,660 -1.70%
  YoY % 11.97% -46.02% -17.18% 31.32% 21.02% 13.44% -
  Horiz. % 90.24% 80.60% 149.30% 180.28% 137.28% 113.44% 100.00%
Net Worth 587,955 601,255 573,292 521,237 445,998 438,377 428,576 5.41%
  YoY % -2.21% 4.88% 9.99% 16.87% 1.74% 2.29% -
  Horiz. % 137.19% 140.29% 133.77% 121.62% 104.07% 102.29% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 587,955 601,255 573,292 521,237 445,998 438,377 428,576 5.41%
  YoY % -2.21% 4.88% 9.99% 16.87% 1.74% 2.29% -
  Horiz. % 137.19% 140.29% 133.77% 121.62% 104.07% 102.29% 100.00%
NOSH 282,670 283,611 282,410 268,679 257,802 273,986 274,728 0.48%
  YoY % -0.33% 0.43% 5.11% 4.22% -5.91% -0.27% -
  Horiz. % 102.89% 103.23% 102.80% 97.80% 93.84% 99.73% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.47 % 2.94 % 13.08 % 11.72 % 11.98 % 12.36 % 9.48 % -1.86%
  YoY % 188.10% -77.52% 11.60% -2.17% -3.07% 30.38% -
  Horiz. % 89.35% 31.01% 137.97% 123.63% 126.37% 130.38% 100.00%
ROE 3.10 % 1.36 % 7.68 % 8.74 % 8.21 % 7.15 % 4.72 % -6.76%
  YoY % 127.94% -82.29% -12.13% 6.46% 14.83% 51.48% -
  Horiz. % 65.68% 28.81% 162.71% 185.17% 173.94% 151.48% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 67.20 56.41 117.18 146.42 116.56 91.02 77.47 -2.34%
  YoY % 19.13% -51.86% -19.97% 25.62% 28.06% 17.49% -
  Horiz. % 86.74% 72.82% 151.26% 189.00% 150.46% 117.49% 100.00%
EPS 6.44 2.88 15.60 16.96 14.20 11.44 7.36 -2.20%
  YoY % 123.61% -81.54% -8.02% 19.44% 24.13% 55.43% -
  Horiz. % 87.50% 39.13% 211.96% 230.43% 192.93% 155.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.0800 2.1200 2.0300 1.9400 1.7300 1.6000 1.5600 4.91%
  YoY % -1.89% 4.43% 4.64% 12.14% 8.12% 2.56% -
  Horiz. % 133.33% 135.90% 130.13% 124.36% 110.90% 102.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 31.63 26.64 55.10 65.51 50.03 41.53 35.44 -1.88%
  YoY % 18.73% -51.65% -15.89% 30.94% 20.47% 17.18% -
  Horiz. % 89.25% 75.17% 155.47% 184.85% 141.17% 117.18% 100.00%
EPS 3.03 1.36 7.34 7.59 6.10 5.22 3.37 -1.76%
  YoY % 122.79% -81.47% -3.29% 24.43% 16.86% 54.90% -
  Horiz. % 89.91% 40.36% 217.80% 225.22% 181.01% 154.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9790 1.0011 0.9546 0.8679 0.7426 0.7299 0.7136 5.41%
  YoY % -2.21% 4.87% 9.99% 16.87% 1.74% 2.28% -
  Horiz. % 137.19% 140.29% 133.77% 121.62% 104.06% 102.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.6850 0.8200 1.0300 1.1300 0.7600 0.9800 0.7000 -
P/RPS 1.02 1.45 0.88 0.77 0.65 1.08 0.90 2.11%
  YoY % -29.66% 64.77% 14.29% 18.46% -39.81% 20.00% -
  Horiz. % 113.33% 161.11% 97.78% 85.56% 72.22% 120.00% 100.00%
P/EPS 10.64 28.47 6.60 6.66 5.35 8.57 9.51 1.89%
  YoY % -62.63% 331.36% -0.90% 24.49% -37.57% -9.88% -
  Horiz. % 111.88% 299.37% 69.40% 70.03% 56.26% 90.12% 100.00%
EY 9.40 3.51 15.15 15.01 18.68 11.67 10.51 -1.84%
  YoY % 167.81% -76.83% 0.93% -19.65% 60.07% 11.04% -
  Horiz. % 89.44% 33.40% 144.15% 142.82% 177.74% 111.04% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.33 0.39 0.51 0.58 0.44 0.61 0.45 -5.03%
  YoY % -15.38% -23.53% -12.07% 31.82% -27.87% 35.56% -
  Horiz. % 73.33% 86.67% 113.33% 128.89% 97.78% 135.56% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 25/08/15 25/08/14 28/08/13 29/08/12 22/08/11 25/08/10 -
Price 0.7050 0.7500 1.1900 0.9900 0.8300 0.8700 0.9500 -
P/RPS 1.05 1.33 1.02 0.68 0.71 0.96 1.23 -2.60%
  YoY % -21.05% 30.39% 50.00% -4.23% -26.04% -21.95% -
  Horiz. % 85.37% 108.13% 82.93% 55.28% 57.72% 78.05% 100.00%
P/EPS 10.95 26.04 7.63 5.84 5.85 7.60 12.91 -2.70%
  YoY % -57.95% 241.28% 30.65% -0.17% -23.03% -41.13% -
  Horiz. % 84.82% 201.70% 59.10% 45.24% 45.31% 58.87% 100.00%
EY 9.13 3.84 13.11 17.13 17.11 13.15 7.75 2.77%
  YoY % 137.76% -70.71% -23.47% 0.12% 30.11% 69.68% -
  Horiz. % 117.81% 49.55% 169.16% 221.03% 220.77% 169.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.34 0.35 0.59 0.51 0.48 0.54 0.61 -9.27%
  YoY % -2.86% -40.68% 15.69% 6.25% -11.11% -11.48% -
  Horiz. % 55.74% 57.38% 96.72% 83.61% 78.69% 88.52% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers