Highlights

[SYMLIFE] YoY Cumulative Quarter Result on 2014-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     48.54%    YoY -     -40.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 232,690 144,279 286,121 391,191 406,906 341,136 243,780 -0.77%
  YoY % 61.28% -49.57% -26.86% -3.86% 19.28% 39.94% -
  Horiz. % 95.45% 59.18% 117.37% 160.47% 166.92% 139.94% 100.00%
PBT 33,911 17,581 54,550 64,392 109,951 61,616 20,324 8.90%
  YoY % 92.88% -67.77% -15.28% -41.44% 78.45% 203.17% -
  Horiz. % 166.85% 86.50% 268.40% 316.83% 540.99% 303.17% 100.00%
Tax -3,652 -6,594 -11,966 -13,478 -24,053 -14,737 -8,434 -13.01%
  YoY % 44.62% 44.89% 11.22% 43.97% -63.22% -74.73% -
  Horiz. % 43.30% 78.18% 141.88% 159.81% 285.19% 174.73% 100.00%
NP 30,259 10,987 42,584 50,914 85,898 46,879 11,890 16.83%
  YoY % 175.41% -74.20% -16.36% -40.73% 83.23% 294.27% -
  Horiz. % 254.49% 92.41% 358.15% 428.21% 722.44% 394.27% 100.00%
NP to SH 31,822 13,194 43,910 51,453 86,591 47,435 12,359 17.06%
  YoY % 141.19% -69.95% -14.66% -40.58% 82.55% 283.81% -
  Horiz. % 257.48% 106.76% 355.29% 416.32% 700.63% 383.81% 100.00%
Tax Rate 10.77 % 37.51 % 21.94 % 20.93 % 21.88 % 23.92 % 41.50 % -20.12%
  YoY % -71.29% 70.97% 4.83% -4.34% -8.53% -42.36% -
  Horiz. % 25.95% 90.39% 52.87% 50.43% 52.72% 57.64% 100.00%
Total Cost 202,431 133,292 243,537 340,277 321,008 294,257 231,890 -2.24%
  YoY % 51.87% -45.27% -28.43% 6.00% 9.09% 26.90% -
  Horiz. % 87.30% 57.48% 105.02% 146.74% 138.43% 126.90% 100.00%
Net Worth 609,204 583,206 583,929 547,478 504,413 454,293 429,951 5.97%
  YoY % 4.46% -0.12% 6.66% 8.54% 11.03% 5.66% -
  Horiz. % 141.69% 135.64% 135.81% 127.33% 117.32% 105.66% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 84 56 - 110 79 - 5,477 -50.06%
  YoY % 50.16% 0.00% 0.00% 38.17% 0.00% 0.00% -
  Horiz. % 1.54% 1.03% 0.00% 2.01% 1.45% 0.00% 100.00%
Div Payout % 0.27 % 0.43 % - % 0.21 % 0.09 % - % 44.32 % -57.23%
  YoY % -37.21% 0.00% 0.00% 133.33% 0.00% 0.00% -
  Horiz. % 0.61% 0.97% 0.00% 0.47% 0.20% 0.00% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 609,204 583,206 583,929 547,478 504,413 454,293 429,951 5.97%
  YoY % 4.46% -0.12% 6.66% 8.54% 11.03% 5.66% -
  Horiz. % 141.69% 135.64% 135.81% 127.33% 117.32% 105.66% 100.00%
NOSH 282,039 281,742 282,091 275,114 265,480 259,596 273,854 0.49%
  YoY % 0.11% -0.12% 2.54% 3.63% 2.27% -5.21% -
  Horiz. % 102.99% 102.88% 103.01% 100.46% 96.94% 94.79% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 13.00 % 7.62 % 14.88 % 13.02 % 21.11 % 13.74 % 4.88 % 17.72%
  YoY % 70.60% -48.79% 14.29% -38.32% 53.64% 181.56% -
  Horiz. % 266.39% 156.15% 304.92% 266.80% 432.58% 281.56% 100.00%
ROE 5.22 % 2.26 % 7.52 % 9.40 % 17.17 % 10.44 % 2.87 % 10.47%
  YoY % 130.97% -69.95% -20.00% -45.25% 64.46% 263.76% -
  Horiz. % 181.88% 78.75% 262.02% 327.53% 598.26% 363.76% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 82.50 51.21 101.43 142.19 153.27 131.41 89.02 -1.26%
  YoY % 61.10% -49.51% -28.67% -7.23% 16.63% 47.62% -
  Horiz. % 92.68% 57.53% 113.94% 159.73% 172.17% 147.62% 100.00%
EPS 11.28 4.68 15.57 18.71 32.61 18.27 4.51 16.49%
  YoY % 141.03% -69.94% -16.78% -42.62% 78.49% 305.10% -
  Horiz. % 250.11% 103.77% 345.23% 414.86% 723.06% 405.10% 100.00%
DPS 0.03 0.02 0.00 0.04 0.03 0.00 2.00 -50.31%
  YoY % 50.00% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 1.50% 1.00% 0.00% 2.00% 1.50% 0.00% 100.00%
NAPS 2.1600 2.0700 2.0700 1.9900 1.9000 1.7500 1.5700 5.46%
  YoY % 4.35% 0.00% 4.02% 4.74% 8.57% 11.46% -
  Horiz. % 137.58% 131.85% 131.85% 126.75% 121.02% 111.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 36.83 22.84 45.29 61.92 64.40 53.99 38.58 -0.77%
  YoY % 61.25% -49.57% -26.86% -3.85% 19.28% 39.94% -
  Horiz. % 95.46% 59.20% 117.39% 160.50% 166.93% 139.94% 100.00%
EPS 5.04 2.09 6.95 8.14 13.71 7.51 1.96 17.03%
  YoY % 141.15% -69.93% -14.62% -40.63% 82.56% 283.16% -
  Horiz. % 257.14% 106.63% 354.59% 415.31% 699.49% 383.16% 100.00%
DPS 0.01 0.01 0.00 0.02 0.01 0.00 0.87 -52.46%
  YoY % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 1.15% 1.15% 0.00% 2.30% 1.15% 0.00% 100.00%
NAPS 0.9642 0.9231 0.9242 0.8665 0.7984 0.7190 0.6805 5.97%
  YoY % 4.45% -0.12% 6.66% 8.53% 11.04% 5.66% -
  Horiz. % 141.69% 135.65% 135.81% 127.33% 117.33% 105.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.8650 0.7200 0.8000 0.9650 0.9150 0.7600 1.1100 -
P/RPS 1.05 1.41 0.79 0.68 0.60 0.58 1.25 -2.86%
  YoY % -25.53% 78.48% 16.18% 13.33% 3.45% -53.60% -
  Horiz. % 84.00% 112.80% 63.20% 54.40% 48.00% 46.40% 100.00%
P/EPS 7.67 15.37 5.14 5.16 2.81 4.16 24.60 -17.64%
  YoY % -50.10% 199.03% -0.39% 83.63% -32.45% -83.09% -
  Horiz. % 31.18% 62.48% 20.89% 20.98% 11.42% 16.91% 100.00%
EY 13.04 6.50 19.46 19.38 35.65 24.04 4.07 21.40%
  YoY % 100.62% -66.60% 0.41% -45.64% 48.29% 490.66% -
  Horiz. % 320.39% 159.71% 478.13% 476.17% 875.92% 590.66% 100.00%
DY 0.03 0.03 0.00 0.04 0.03 0.00 1.80 -49.43%
  YoY % 0.00% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 1.67% 1.67% 0.00% 2.22% 1.67% 0.00% 100.00%
P/NAPS 0.40 0.35 0.39 0.48 0.48 0.43 0.71 -9.11%
  YoY % 14.29% -10.26% -18.75% 0.00% 11.63% -39.44% -
  Horiz. % 56.34% 49.30% 54.93% 67.61% 67.61% 60.56% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 26/05/16 29/05/15 29/05/14 29/05/13 29/05/12 23/05/11 -
Price 1.0400 0.6900 0.8500 1.0300 1.1400 0.7000 1.0000 -
P/RPS 1.26 1.35 0.84 0.72 0.74 0.53 1.12 1.98%
  YoY % -6.67% 60.71% 16.67% -2.70% 39.62% -52.68% -
  Horiz. % 112.50% 120.54% 75.00% 64.29% 66.07% 47.32% 100.00%
P/EPS 9.22 14.73 5.46 5.51 3.50 3.83 22.16 -13.59%
  YoY % -37.41% 169.78% -0.91% 57.43% -8.62% -82.72% -
  Horiz. % 41.61% 66.47% 24.64% 24.86% 15.79% 17.28% 100.00%
EY 10.85 6.79 18.31 18.16 28.61 26.10 4.51 15.74%
  YoY % 59.79% -62.92% 0.83% -36.53% 9.62% 478.71% -
  Horiz. % 240.58% 150.55% 405.99% 402.66% 634.37% 578.71% 100.00%
DY 0.03 0.03 0.00 0.04 0.03 0.00 2.00 -50.31%
  YoY % 0.00% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 1.50% 1.50% 0.00% 2.00% 1.50% 0.00% 100.00%
P/NAPS 0.48 0.33 0.41 0.52 0.60 0.40 0.64 -4.68%
  YoY % 45.45% -19.51% -21.15% -13.33% 50.00% -37.50% -
  Horiz. % 75.00% 51.56% 64.06% 81.25% 93.75% 62.50% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

368  477  645  973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205+0.005 
 KANGER 0.185+0.005 
 KGROUP 0.060.00 
 ASIABIO-OR 0.015+0.005 
 MTRONIC 0.115+0.005 
 FINTEC 0.105+0.01 
 IRIS 0.35-0.005 
 VIVOCOM 0.995+0.19 
 PA 0.16+0.01 
 BIOHLDG 0.31+0.02 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
7. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
8. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS