Highlights

[SYMLIFE] YoY Quarter Result on 2013-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     11.58%    YoY -     2.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 69,838 25,418 44,195 99,599 91,441 100,815 63,679 1.55%
  YoY % 174.76% -42.49% -55.63% 8.92% -9.30% 58.32% -
  Horiz. % 109.67% 39.92% 69.40% 156.41% 143.60% 158.32% 100.00%
PBT 9,079 902 24,448 16,378 16,285 14,587 4,722 11.50%
  YoY % 906.54% -96.31% 49.27% 0.57% 11.64% 208.92% -
  Horiz. % 192.27% 19.10% 517.75% 346.84% 344.88% 308.92% 100.00%
Tax -2,934 578 -2,245 -3,791 -4,166 -6,343 -1,711 9.40%
  YoY % -607.61% 125.75% 40.78% 9.00% 34.32% -270.72% -
  Horiz. % 171.48% -33.78% 131.21% 221.57% 243.48% 370.72% 100.00%
NP 6,145 1,480 22,203 12,587 12,119 8,244 3,011 12.61%
  YoY % 315.20% -93.33% 76.40% 3.86% 47.00% 173.80% -
  Horiz. % 204.09% 49.15% 737.40% 418.03% 402.49% 273.80% 100.00%
NP to SH 6,428 2,101 22,360 12,711 12,426 8,371 3,044 13.25%
  YoY % 205.95% -90.60% 75.91% 2.29% 48.44% 175.00% -
  Horiz. % 211.17% 69.02% 734.56% 417.58% 408.21% 275.00% 100.00%
Tax Rate 32.32 % -64.08 % 9.18 % 23.15 % 25.58 % 43.48 % 36.23 % -1.88%
  YoY % 150.44% -798.04% -60.35% -9.50% -41.17% 20.01% -
  Horiz. % 89.21% -176.87% 25.34% 63.90% 70.60% 120.01% 100.00%
Total Cost 63,693 23,938 21,992 87,012 79,322 92,571 60,668 0.81%
  YoY % 166.07% 8.85% -74.73% 9.69% -14.31% 52.59% -
  Horiz. % 104.99% 39.46% 36.25% 143.42% 130.75% 152.59% 100.00%
Net Worth 589,419 601,908 594,950 534,775 454,283 430,212 425,063 5.59%
  YoY % -2.07% 1.17% 11.25% 17.72% 5.60% 1.21% -
  Horiz. % 138.67% 141.60% 139.97% 125.81% 106.87% 101.21% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 589,419 601,908 594,950 534,775 454,283 430,212 425,063 5.59%
  YoY % -2.07% 1.17% 11.25% 17.72% 5.60% 1.21% -
  Horiz. % 138.67% 141.60% 139.97% 125.81% 106.87% 101.21% 100.00%
NOSH 282,019 283,918 281,967 268,731 267,225 259,164 274,234 0.47%
  YoY % -0.67% 0.69% 4.93% 0.56% 3.11% -5.50% -
  Horiz. % 102.84% 103.53% 102.82% 97.99% 97.44% 94.50% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.80 % 5.82 % 50.24 % 12.64 % 13.25 % 8.18 % 4.73 % 10.89%
  YoY % 51.20% -88.42% 297.47% -4.60% 61.98% 72.94% -
  Horiz. % 186.05% 123.04% 1,062.16% 267.23% 280.13% 172.94% 100.00%
ROE 1.09 % 0.35 % 3.76 % 2.38 % 2.74 % 1.95 % 0.72 % 7.15%
  YoY % 211.43% -90.69% 57.98% -13.14% 40.51% 170.83% -
  Horiz. % 151.39% 48.61% 522.22% 330.56% 380.56% 270.83% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 24.76 8.95 15.67 37.06 34.22 38.90 23.22 1.08%
  YoY % 176.65% -42.88% -57.72% 8.30% -12.03% 67.53% -
  Horiz. % 106.63% 38.54% 67.48% 159.60% 147.37% 167.53% 100.00%
EPS 2.28 0.74 7.93 4.73 4.65 3.23 1.11 12.73%
  YoY % 208.11% -90.67% 67.65% 1.72% 43.96% 190.99% -
  Horiz. % 205.41% 66.67% 714.41% 426.13% 418.92% 290.99% 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 2.0900 2.1200 2.1100 1.9900 1.7000 1.6600 1.5500 5.10%
  YoY % -1.42% 0.47% 6.03% 17.06% 2.41% 7.10% -
  Horiz. % 134.84% 136.77% 136.13% 128.39% 109.68% 107.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 11.63 4.23 7.36 16.58 15.23 16.79 10.60 1.56%
  YoY % 174.94% -42.53% -55.61% 8.86% -9.29% 58.40% -
  Horiz. % 109.72% 39.91% 69.43% 156.42% 143.68% 158.40% 100.00%
EPS 1.07 0.35 3.72 2.12 2.07 1.39 0.51 13.13%
  YoY % 205.71% -90.59% 75.47% 2.42% 48.92% 172.55% -
  Horiz. % 209.80% 68.63% 729.41% 415.69% 405.88% 272.55% 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 0.9814 1.0022 0.9906 0.8904 0.7564 0.7163 0.7078 5.59%
  YoY % -2.08% 1.17% 11.25% 17.72% 5.60% 1.20% -
  Horiz. % 138.65% 141.59% 139.95% 125.80% 106.87% 101.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.6750 0.6900 1.0700 1.1800 0.8000 0.7200 0.9700 -
P/RPS 2.73 7.71 6.83 3.18 2.34 1.85 4.18 -6.85%
  YoY % -64.59% 12.88% 114.78% 35.90% 26.49% -55.74% -
  Horiz. % 65.31% 184.45% 163.40% 76.08% 55.98% 44.26% 100.00%
P/EPS 29.61 93.24 13.49 24.95 17.20 22.29 87.39 -16.49%
  YoY % -68.24% 591.18% -45.93% 45.06% -22.84% -74.49% -
  Horiz. % 33.88% 106.69% 15.44% 28.55% 19.68% 25.51% 100.00%
EY 3.38 1.07 7.41 4.01 5.81 4.49 1.14 19.84%
  YoY % 215.89% -85.56% 84.79% -30.98% 29.40% 293.86% -
  Horiz. % 296.49% 93.86% 650.00% 351.75% 509.65% 393.86% 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 0.33 0.51 0.59 0.47 0.43 0.63 -10.67%
  YoY % -3.03% -35.29% -13.56% 25.53% 9.30% -31.75% -
  Horiz. % 50.79% 52.38% 80.95% 93.65% 74.60% 68.25% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 26/11/15 27/11/14 27/11/13 19/11/12 24/11/11 23/11/10 -
Price 0.6600 0.8050 0.9700 1.1400 0.8100 0.7300 0.9700 -
P/RPS 2.67 8.99 6.19 3.08 2.37 1.88 4.18 -7.19%
  YoY % -70.30% 45.23% 100.97% 29.96% 26.06% -55.02% -
  Horiz. % 63.88% 215.07% 148.09% 73.68% 56.70% 44.98% 100.00%
P/EPS 28.96 108.78 12.23 24.10 17.42 22.60 87.39 -16.80%
  YoY % -73.38% 789.45% -49.25% 38.35% -22.92% -74.14% -
  Horiz. % 33.14% 124.48% 13.99% 27.58% 19.93% 25.86% 100.00%
EY 3.45 0.92 8.18 4.15 5.74 4.42 1.14 20.25%
  YoY % 275.00% -88.75% 97.11% -27.70% 29.86% 287.72% -
  Horiz. % 302.63% 80.70% 717.54% 364.04% 503.51% 387.72% 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 0.38 0.46 0.57 0.48 0.44 0.63 -10.67%
  YoY % -15.79% -17.39% -19.30% 18.75% 9.09% -30.16% -
  Horiz. % 50.79% 60.32% 73.02% 90.48% 76.19% 69.84% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers