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 - 631,804
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 11.05 4.02 7.00 15.76 14.47 15.96 10.08 1.54%
  YoY % 174.88% -42.57% -55.58% 8.91% -9.34% 58.33% -
  Horiz. % 109.62% 39.88% 69.44% 156.35% 143.55% 158.33% 100.00%
EPS 1.02 0.33 3.54 2.01 1.97 1.32 0.48 13.37%
  YoY % 209.09% -90.68% 76.12% 2.03% 49.24% 175.00% -
  Horiz. % 212.50% 68.75% 737.50% 418.75% 410.42% 275.00% 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 0.9329 0.9527 0.9417 0.8464 0.7190 0.6809 0.6728 5.59%
  YoY % -2.08% 1.17% 11.26% 17.72% 5.60% 1.20% -
  Horiz. % 138.66% 141.60% 139.97% 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.
 


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
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. $$$ MTAG - Investing in UK’s richest man $$$ Buy and hold long-term
4. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
5. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
6. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
7. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
8. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
PARTNERS & BROKERS