Highlights

[SYMLIFE] YoY Quarter Result on 2014-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 25-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -35.15%    YoY -     -3.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 36,865 47,488 39,995 82,730 98,352 75,124 62,348 -8.38%
  YoY % -22.37% 18.73% -51.66% -15.88% 30.92% 20.49% -
  Horiz. % 59.13% 76.17% 64.15% 132.69% 157.75% 120.49% 100.00%
PBT 13,636 5,339 3,100 14,677 15,730 12,933 11,117 3.46%
  YoY % 155.40% 72.23% -78.88% -6.69% 21.63% 16.34% -
  Horiz. % 122.66% 48.03% 27.89% 132.02% 141.50% 116.34% 100.00%
Tax -608 -1,316 -1,925 -3,857 -4,208 -3,932 -3,408 -24.95%
  YoY % 53.80% 31.64% 50.09% 8.34% -7.02% -15.38% -
  Horiz. % 17.84% 38.62% 56.48% 113.17% 123.47% 115.38% 100.00%
NP 13,028 4,023 1,175 10,820 11,522 9,001 7,709 9.13%
  YoY % 223.84% 242.38% -89.14% -6.09% 28.01% 16.76% -
  Horiz. % 169.00% 52.19% 15.24% 140.36% 149.46% 116.76% 100.00%
NP to SH 13,328 4,551 2,042 11,014 11,392 9,152 7,836 9.25%
  YoY % 192.86% 122.87% -81.46% -3.32% 24.48% 16.79% -
  Horiz. % 170.09% 58.08% 26.06% 140.56% 145.38% 116.79% 100.00%
Tax Rate 4.46 % 24.65 % 62.10 % 26.28 % 26.75 % 30.40 % 30.66 % -27.46%
  YoY % -81.91% -60.31% 136.30% -1.76% -12.01% -0.85% -
  Horiz. % 14.55% 80.40% 202.54% 85.71% 87.25% 99.15% 100.00%
Total Cost 23,837 43,465 38,820 71,910 86,830 66,123 54,639 -12.90%
  YoY % -45.16% 11.97% -46.02% -17.18% 31.32% 21.02% -
  Horiz. % 43.63% 79.55% 71.05% 131.61% 158.92% 121.02% 100.00%
Net Worth 622,724 587,955 601,255 573,292 521,237 445,998 438,377 6.02%
  YoY % 5.91% -2.21% 4.88% 9.99% 16.87% 1.74% -
  Horiz. % 142.05% 134.12% 137.15% 130.78% 118.90% 101.74% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 622,724 587,955 601,255 573,292 521,237 445,998 438,377 6.02%
  YoY % 5.91% -2.21% 4.88% 9.99% 16.87% 1.74% -
  Horiz. % 142.05% 134.12% 137.15% 130.78% 118.90% 101.74% 100.00%
NOSH 281,775 282,670 283,611 282,410 268,679 257,802 273,986 0.47%
  YoY % -0.32% -0.33% 0.43% 5.11% 4.22% -5.91% -
  Horiz. % 102.84% 103.17% 103.51% 103.07% 98.06% 94.09% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 35.34 % 8.47 % 2.94 % 13.08 % 11.72 % 11.98 % 12.36 % 19.12%
  YoY % 317.24% 188.10% -77.52% 11.60% -2.17% -3.07% -
  Horiz. % 285.92% 68.53% 23.79% 105.83% 94.82% 96.93% 100.00%
ROE 2.14 % 0.77 % 0.34 % 1.92 % 2.19 % 2.05 % 1.79 % 3.02%
  YoY % 177.92% 126.47% -82.29% -12.33% 6.83% 14.53% -
  Horiz. % 119.55% 43.02% 18.99% 107.26% 122.35% 114.53% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.08 16.80 14.10 29.29 36.61 29.14 22.76 -8.81%
  YoY % -22.14% 19.15% -51.86% -19.99% 25.63% 28.03% -
  Horiz. % 57.47% 73.81% 61.95% 128.69% 160.85% 128.03% 100.00%
EPS 4.73 1.61 0.72 3.90 4.24 3.55 2.86 8.74%
  YoY % 193.79% 123.61% -81.54% -8.02% 19.44% 24.13% -
  Horiz. % 165.38% 56.29% 25.17% 136.36% 148.25% 124.13% 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 2.2100 2.0800 2.1200 2.0300 1.9400 1.7300 1.6000 5.53%
  YoY % 6.25% -1.89% 4.43% 4.64% 12.14% 8.12% -
  Horiz. % 138.12% 130.00% 132.50% 126.87% 121.25% 108.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.14 7.91 6.66 13.78 16.38 12.51 10.38 -8.37%
  YoY % -22.38% 18.77% -51.67% -15.87% 30.94% 20.52% -
  Horiz. % 59.15% 76.20% 64.16% 132.76% 157.80% 120.52% 100.00%
EPS 2.22 0.76 0.34 1.83 1.90 1.52 1.30 9.32%
  YoY % 192.11% 123.53% -81.42% -3.68% 25.00% 16.92% -
  Horiz. % 170.77% 58.46% 26.15% 140.77% 146.15% 116.92% 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 1.0369 0.9790 1.0011 0.9546 0.8679 0.7426 0.7299 6.02%
  YoY % 5.91% -2.21% 4.87% 9.99% 16.87% 1.74% -
  Horiz. % 142.06% 134.13% 137.16% 130.79% 118.91% 101.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.0000 0.6850 0.8200 1.0300 1.1300 0.7600 0.9800 -
P/RPS 7.64 4.08 5.81 3.52 3.09 2.61 4.31 10.00%
  YoY % 87.25% -29.78% 65.06% 13.92% 18.39% -39.44% -
  Horiz. % 177.26% 94.66% 134.80% 81.67% 71.69% 60.56% 100.00%
P/EPS 21.14 42.55 113.89 26.41 26.65 21.41 34.27 -7.73%
  YoY % -50.32% -62.64% 331.24% -0.90% 24.47% -37.53% -
  Horiz. % 61.69% 124.16% 332.33% 77.06% 77.76% 62.47% 100.00%
EY 4.73 2.35 0.88 3.79 3.75 4.67 2.92 8.36%
  YoY % 101.28% 167.05% -76.78% 1.07% -19.70% 59.93% -
  Horiz. % 161.99% 80.48% 30.14% 129.79% 128.42% 159.93% 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 0.45 0.33 0.39 0.51 0.58 0.44 0.61 -4.94%
  YoY % 36.36% -15.38% -23.53% -12.07% 31.82% -27.87% -
  Horiz. % 73.77% 54.10% 63.93% 83.61% 95.08% 72.13% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 25/08/16 25/08/15 25/08/14 28/08/13 29/08/12 22/08/11 -
Price 0.8900 0.7050 0.7500 1.1900 0.9900 0.8300 0.8700 -
P/RPS 6.80 4.20 5.32 4.06 2.70 2.85 3.82 10.08%
  YoY % 61.90% -21.05% 31.03% 50.37% -5.26% -25.39% -
  Horiz. % 178.01% 109.95% 139.27% 106.28% 70.68% 74.61% 100.00%
P/EPS 18.82 43.79 104.17 30.51 23.35 23.38 30.42 -7.68%
  YoY % -57.02% -57.96% 241.43% 30.66% -0.13% -23.14% -
  Horiz. % 61.87% 143.95% 342.44% 100.30% 76.76% 76.86% 100.00%
EY 5.31 2.28 0.96 3.28 4.28 4.28 3.29 8.30%
  YoY % 132.89% 137.50% -70.73% -23.36% 0.00% 30.09% -
  Horiz. % 161.40% 69.30% 29.18% 99.70% 130.09% 130.09% 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 0.40 0.34 0.35 0.59 0.51 0.48 0.54 -4.87%
  YoY % 17.65% -2.86% -40.68% 15.69% 6.25% -11.11% -
  Horiz. % 74.07% 62.96% 64.81% 109.26% 94.44% 88.89% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.860.00 
 KOTRA 2.060.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.220.00 
 3A 0.800.00 
Partners & Brokers