Highlights

[SYMLIFE] YoY Cumulative Quarter Result on 2014-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     19.45%    YoY -     15.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 97,950 180,065 104,241 259,040 296,584 264,263 223,366 -12.83%
  YoY % -45.60% 72.74% -59.76% -12.66% 12.23% 18.31% -
  Horiz. % 43.85% 80.61% 46.67% 115.97% 132.78% 118.31% 100.00%
PBT 31,247 26,935 6,700 49,642 46,781 89,892 40,003 -4.03%
  YoY % 16.01% 302.01% -86.50% 6.12% -47.96% 124.71% -
  Horiz. % 78.11% 67.33% 16.75% 124.10% 116.94% 224.71% 100.00%
Tax -2,454 -6,992 -2,532 -10,603 -12,318 -19,529 -13,244 -24.48%
  YoY % 64.90% -176.15% 76.12% 13.92% 36.92% -47.46% -
  Horiz. % 18.53% 52.79% 19.12% 80.06% 93.01% 147.46% 100.00%
NP 28,793 19,943 4,168 39,039 34,463 70,363 26,759 1.23%
  YoY % 44.38% 378.48% -89.32% 13.28% -51.02% 162.95% -
  Horiz. % 107.60% 74.53% 15.58% 145.89% 128.79% 262.95% 100.00%
NP to SH 29,349 20,984 6,153 39,864 34,640 71,053 27,123 1.32%
  YoY % 39.86% 241.04% -84.57% 15.08% -51.25% 161.97% -
  Horiz. % 108.21% 77.37% 22.69% 146.97% 127.71% 261.97% 100.00%
Tax Rate 7.85 % 25.96 % 37.79 % 21.36 % 26.33 % 21.72 % 33.11 % -21.31%
  YoY % -69.76% -31.30% 76.92% -18.88% 21.22% -34.40% -
  Horiz. % 23.71% 78.41% 114.13% 64.51% 79.52% 65.60% 100.00%
Total Cost 69,157 160,122 100,073 220,001 262,121 193,900 196,607 -15.97%
  YoY % -56.81% 60.01% -54.51% -16.07% 35.18% -1.38% -
  Horiz. % 35.18% 81.44% 50.90% 111.90% 133.32% 98.62% 100.00%
Net Worth 631,677 597,931 587,075 592,458 526,418 486,736 434,280 6.44%
  YoY % 5.64% 1.85% -0.91% 12.55% 8.15% 12.08% -
  Horiz. % 145.45% 137.68% 135.18% 136.42% 121.22% 112.08% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 631,677 597,931 587,075 592,458 526,418 486,736 434,280 6.44%
  YoY % 5.64% 1.85% -0.91% 12.55% 8.15% 12.08% -
  Horiz. % 145.45% 137.68% 135.18% 136.42% 121.22% 112.08% 100.00%
NOSH 281,999 282,015 282,247 282,123 272,755 264,530 260,047 1.36%
  YoY % -0.01% -0.08% 0.04% 3.43% 3.11% 1.72% -
  Horiz. % 108.44% 108.45% 108.54% 108.49% 104.89% 101.72% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 29.40 % 11.08 % 4.00 % 15.07 % 11.62 % 26.63 % 11.98 % 16.12%
  YoY % 165.34% 177.00% -73.46% 29.69% -56.37% 122.29% -
  Horiz. % 245.41% 92.49% 33.39% 125.79% 96.99% 222.29% 100.00%
ROE 4.65 % 3.51 % 1.05 % 6.73 % 6.58 % 14.60 % 6.25 % -4.80%
  YoY % 32.48% 234.29% -84.40% 2.28% -54.93% 133.60% -
  Horiz. % 74.40% 56.16% 16.80% 107.68% 105.28% 233.60% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 34.73 63.84 36.93 91.82 108.74 99.90 85.89 -14.00%
  YoY % -45.60% 72.87% -59.78% -15.56% 8.85% 16.31% -
  Horiz. % 40.44% 74.33% 43.00% 106.90% 126.60% 116.31% 100.00%
EPS 10.41 7.44 2.18 14.13 12.70 26.86 10.43 -0.03%
  YoY % 39.92% 241.28% -84.57% 11.26% -52.72% 157.53% -
  Horiz. % 99.81% 71.33% 20.90% 135.47% 121.76% 257.53% 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 2.2400 2.1200 2.0800 2.1000 1.9300 1.8400 1.6700 5.01%
  YoY % 5.66% 1.92% -0.95% 8.81% 4.89% 10.18% -
  Horiz. % 134.13% 126.95% 124.55% 125.75% 115.57% 110.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 15.50 28.50 16.50 41.00 46.94 41.83 35.35 -12.83%
  YoY % -45.61% 72.73% -59.76% -12.65% 12.22% 18.33% -
  Horiz. % 43.85% 80.62% 46.68% 115.98% 132.79% 118.33% 100.00%
EPS 4.65 3.32 0.97 6.31 5.48 11.25 4.29 1.35%
  YoY % 40.06% 242.27% -84.63% 15.15% -51.29% 162.24% -
  Horiz. % 108.39% 77.39% 22.61% 147.09% 127.74% 262.24% 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 0.9998 0.9464 0.9292 0.9377 0.8332 0.7704 0.6874 6.44%
  YoY % 5.64% 1.85% -0.91% 12.54% 8.15% 12.07% -
  Horiz. % 145.45% 137.68% 135.18% 136.41% 121.21% 112.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.7200 0.6400 0.7900 0.8500 1.0500 0.8100 0.7300 -
P/RPS 2.07 1.00 2.14 0.93 0.97 0.81 0.85 15.98%
  YoY % 107.00% -53.27% 130.11% -4.12% 19.75% -4.71% -
  Horiz. % 243.53% 117.65% 251.76% 109.41% 114.12% 95.29% 100.00%
P/EPS 6.92 8.60 36.24 6.02 8.27 3.02 7.00 -0.19%
  YoY % -19.53% -76.27% 501.99% -27.21% 173.84% -56.86% -
  Horiz. % 98.86% 122.86% 517.71% 86.00% 118.14% 43.14% 100.00%
EY 14.45 11.63 2.76 16.62 12.10 33.16 14.29 0.19%
  YoY % 24.25% 321.38% -83.39% 37.36% -63.51% 132.05% -
  Horiz. % 101.12% 81.39% 19.31% 116.31% 84.67% 232.05% 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 0.32 0.30 0.38 0.40 0.54 0.44 0.44 -5.16%
  YoY % 6.67% -21.05% -5.00% -25.93% 22.73% 0.00% -
  Horiz. % 72.73% 68.18% 86.36% 90.91% 122.73% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 25/02/16 26/02/15 27/02/14 27/02/13 28/02/12 -
Price 0.8000 0.7600 0.7100 0.8550 1.0000 0.8100 0.8000 -
P/RPS 2.30 1.19 1.92 0.93 0.92 0.81 0.93 16.27%
  YoY % 93.28% -38.02% 106.45% 1.09% 13.58% -12.90% -
  Horiz. % 247.31% 127.96% 206.45% 100.00% 98.92% 87.10% 100.00%
P/EPS 7.69 10.22 32.57 6.05 7.87 3.02 7.67 0.04%
  YoY % -24.76% -68.62% 438.35% -23.13% 160.60% -60.63% -
  Horiz. % 100.26% 133.25% 424.64% 78.88% 102.61% 39.37% 100.00%
EY 13.01 9.79 3.07 16.53 12.70 33.16 13.04 -0.04%
  YoY % 32.89% 218.89% -81.43% 30.16% -61.70% 154.29% -
  Horiz. % 99.77% 75.08% 23.54% 126.76% 97.39% 254.29% 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 0.36 0.36 0.34 0.41 0.52 0.44 0.48 -4.68%
  YoY % 0.00% 5.88% -17.07% -21.15% 18.18% -8.33% -
  Horiz. % 75.00% 75.00% 70.83% 85.42% 108.33% 91.67% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  485  596  1219 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28+0.02 
 LUSTER 0.20+0.015 
 BIOHLDG 0.305+0.005 
 QES 0.375-0.005 
 MTOUCHE 0.065+0.005 
 XOX-WC 0.02+0.015 
 DNEX-WD 0.05+0.005 
 SAPNRG 0.120.00 
 RUBEREX 1.82+0.08 
 AT 0.180.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS