Highlights

[SYMLIFE] YoY Annualized Quarter 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 -     -8.60%    YoY -     82.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter 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.
 


 

175  139  428  1521 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DBE 0.035+0.005 
 DYNACIA-PA 0.0450.00 
 DYNACIA 0.0850.00 
 HSI-H8F 0.075-0.05 
 XDL 0.115+0.005 
 ARMADA 0.485+0.02 
 SAPNRG 0.265+0.005 
 AT 0.050.00 
 EKOVEST 0.825+0.015 
 HSI-C7J 0.115+0.03 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers