Highlights

[SYMLIFE] YoY Annualized Quarter 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 -     -17.39%    YoY -     -14.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 122,956 232,690 144,279 286,121 391,191 406,906 341,136 -15.63%
  YoY % -47.16% 61.28% -49.57% -26.86% -3.86% 19.28% -
  Horiz. % 36.04% 68.21% 42.29% 83.87% 114.67% 119.28% 100.00%
PBT 37,968 33,911 17,581 54,550 64,392 109,951 61,616 -7.75%
  YoY % 11.96% 92.88% -67.77% -15.28% -41.44% 78.45% -
  Horiz. % 61.62% 55.04% 28.53% 88.53% 104.51% 178.45% 100.00%
Tax -5,921 -3,652 -6,594 -11,966 -13,478 -24,053 -14,737 -14.09%
  YoY % -62.13% 44.62% 44.89% 11.22% 43.97% -63.22% -
  Horiz. % 40.18% 24.78% 44.74% 81.20% 91.46% 163.22% 100.00%
NP 32,047 30,259 10,987 42,584 50,914 85,898 46,879 -6.14%
  YoY % 5.91% 175.41% -74.20% -16.36% -40.73% 83.23% -
  Horiz. % 68.36% 64.55% 23.44% 90.84% 108.61% 183.23% 100.00%
NP to SH 33,157 31,822 13,194 43,910 51,453 86,591 47,435 -5.79%
  YoY % 4.20% 141.19% -69.95% -14.66% -40.58% 82.55% -
  Horiz. % 69.90% 67.09% 27.81% 92.57% 108.47% 182.55% 100.00%
Tax Rate 15.59 % 10.77 % 37.51 % 21.94 % 20.93 % 21.88 % 23.92 % -6.88%
  YoY % 44.75% -71.29% 70.97% 4.83% -4.34% -8.53% -
  Horiz. % 65.18% 45.03% 156.81% 91.72% 87.50% 91.47% 100.00%
Total Cost 90,909 202,431 133,292 243,537 340,277 321,008 294,257 -17.77%
  YoY % -55.09% 51.87% -45.27% -28.43% 6.00% 9.09% -
  Horiz. % 30.89% 68.79% 45.30% 82.76% 115.64% 109.09% 100.00%
Net Worth 634,497 609,204 583,206 583,929 547,478 504,413 454,293 5.72%
  YoY % 4.15% 4.46% -0.12% 6.66% 8.54% 11.03% -
  Horiz. % 139.67% 134.10% 128.38% 128.54% 120.51% 111.03% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - 84 56 - 110 79 - -
  YoY % 0.00% 50.16% 0.00% 0.00% 38.17% 0.00% -
  Horiz. % 0.00% 106.24% 70.75% 0.00% 138.17% 100.00% -
Div Payout % - % 0.27 % 0.43 % - % 0.21 % 0.09 % - % -
  YoY % 0.00% -37.21% 0.00% 0.00% 133.33% 0.00% -
  Horiz. % 0.00% 300.00% 477.78% 0.00% 233.33% 100.00% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 634,497 609,204 583,206 583,929 547,478 504,413 454,293 5.72%
  YoY % 4.15% 4.46% -0.12% 6.66% 8.54% 11.03% -
  Horiz. % 139.67% 134.10% 128.38% 128.54% 120.51% 111.03% 100.00%
NOSH 281,999 282,039 281,742 282,091 275,114 265,480 259,596 1.39%
  YoY % -0.01% 0.11% -0.12% 2.54% 3.63% 2.27% -
  Horiz. % 108.63% 108.65% 108.53% 108.67% 105.98% 102.27% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 26.06 % 13.00 % 7.62 % 14.88 % 13.02 % 21.11 % 13.74 % 11.25%
  YoY % 100.46% 70.60% -48.79% 14.29% -38.32% 53.64% -
  Horiz. % 189.67% 94.61% 55.46% 108.30% 94.76% 153.64% 100.00%
ROE 5.23 % 5.22 % 2.26 % 7.52 % 9.40 % 17.17 % 10.44 % -10.88%
  YoY % 0.19% 130.97% -69.95% -20.00% -45.25% 64.46% -
  Horiz. % 50.10% 50.00% 21.65% 72.03% 90.04% 164.46% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 43.60 82.50 51.21 101.43 142.19 153.27 131.41 -16.79%
  YoY % -47.15% 61.10% -49.51% -28.67% -7.23% 16.63% -
  Horiz. % 33.18% 62.78% 38.97% 77.19% 108.20% 116.63% 100.00%
EPS 11.76 11.28 4.68 15.57 18.71 32.61 18.27 -7.08%
  YoY % 4.26% 141.03% -69.94% -16.78% -42.62% 78.49% -
  Horiz. % 64.37% 61.74% 25.62% 85.22% 102.41% 178.49% 100.00%
DPS 0.00 0.03 0.02 0.00 0.04 0.03 0.00 -
  YoY % 0.00% 50.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 0.00% 100.00% 66.67% 0.00% 133.33% 100.00% -
NAPS 2.2500 2.1600 2.0700 2.0700 1.9900 1.9000 1.7500 4.28%
  YoY % 4.17% 4.35% 0.00% 4.02% 4.74% 8.57% -
  Horiz. % 128.57% 123.43% 118.29% 118.29% 113.71% 108.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 20.47 38.74 24.02 47.64 65.14 67.75 56.80 -15.64%
  YoY % -47.16% 61.28% -49.58% -26.87% -3.85% 19.28% -
  Horiz. % 36.04% 68.20% 42.29% 83.87% 114.68% 119.28% 100.00%
EPS 5.52 5.30 2.20 7.31 8.57 14.42 7.90 -5.80%
  YoY % 4.15% 140.91% -69.90% -14.70% -40.57% 82.53% -
  Horiz. % 69.87% 67.09% 27.85% 92.53% 108.48% 182.53% 100.00%
DPS 0.00 0.01 0.01 0.00 0.02 0.01 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 0.00% 200.00% 100.00% -
NAPS 1.0565 1.0144 0.9711 0.9723 0.9116 0.8399 0.7564 5.72%
  YoY % 4.15% 4.46% -0.12% 6.66% 8.54% 11.04% -
  Horiz. % 139.67% 134.11% 128.38% 128.54% 120.52% 111.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.8000 0.8650 0.7200 0.8000 0.9650 0.9150 0.7600 -
P/RPS 1.83 1.05 1.41 0.79 0.68 0.60 0.58 21.10%
  YoY % 74.29% -25.53% 78.48% 16.18% 13.33% 3.45% -
  Horiz. % 315.52% 181.03% 243.10% 136.21% 117.24% 103.45% 100.00%
P/EPS 6.80 7.67 15.37 5.14 5.16 2.81 4.16 8.53%
  YoY % -11.34% -50.10% 199.03% -0.39% 83.63% -32.45% -
  Horiz. % 163.46% 184.38% 369.47% 123.56% 124.04% 67.55% 100.00%
EY 14.70 13.04 6.50 19.46 19.38 35.65 24.04 -7.87%
  YoY % 12.73% 100.62% -66.60% 0.41% -45.64% 48.29% -
  Horiz. % 61.15% 54.24% 27.04% 80.95% 80.62% 148.29% 100.00%
DY 0.00 0.03 0.03 0.00 0.04 0.03 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 0.00% 133.33% 100.00% -
P/NAPS 0.36 0.40 0.35 0.39 0.48 0.48 0.43 -2.92%
  YoY % -10.00% 14.29% -10.26% -18.75% 0.00% 11.63% -
  Horiz. % 83.72% 93.02% 81.40% 90.70% 111.63% 111.63% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 24/05/17 26/05/16 29/05/15 29/05/14 29/05/13 29/05/12 -
Price 0.6600 1.0400 0.6900 0.8500 1.0300 1.1400 0.7000 -
P/RPS 1.51 1.26 1.35 0.84 0.72 0.74 0.53 19.06%
  YoY % 19.84% -6.67% 60.71% 16.67% -2.70% 39.62% -
  Horiz. % 284.91% 237.74% 254.72% 158.49% 135.85% 139.62% 100.00%
P/EPS 5.61 9.22 14.73 5.46 5.51 3.50 3.83 6.57%
  YoY % -39.15% -37.41% 169.78% -0.91% 57.43% -8.62% -
  Horiz. % 146.48% 240.73% 384.60% 142.56% 143.86% 91.38% 100.00%
EY 17.81 10.85 6.79 18.31 18.16 28.61 26.10 -6.17%
  YoY % 64.15% 59.79% -62.92% 0.83% -36.53% 9.62% -
  Horiz. % 68.24% 41.57% 26.02% 70.15% 69.58% 109.62% 100.00%
DY 0.00 0.03 0.03 0.00 0.04 0.03 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 0.00% 133.33% 100.00% -
P/NAPS 0.29 0.48 0.33 0.41 0.52 0.60 0.40 -5.22%
  YoY % -39.58% 45.45% -19.51% -21.15% -13.33% 50.00% -
  Horiz. % 72.50% 120.00% 82.50% 102.50% 130.00% 150.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers