Highlights

[SYMLIFE] YoY Quarter Result on 2013-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     -17.10%    YoY -     -78.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 62,739 38,828 132,115 98,633 97,698 60,203 38,831 8.32%
  YoY % 61.58% -70.61% 33.95% 0.96% 62.28% 55.04% -
  Horiz. % 161.57% 99.99% 340.23% 254.01% 251.60% 155.04% 100.00%
PBT 12,517 2,698 10,517 14,673 60,674 14,299 3,435 24.03%
  YoY % 363.94% -74.35% -28.32% -75.82% 324.32% 316.27% -
  Horiz. % 364.40% 78.54% 306.17% 427.16% 1,766.35% 416.27% 100.00%
Tax -2,742 -1,185 -4,501 -4,319 -11,431 -3,493 -1,152 15.53%
  YoY % -131.39% 73.67% -4.21% 62.22% -227.25% -203.21% -
  Horiz. % 238.02% 102.86% 390.71% 374.91% 992.27% 303.21% 100.00%
NP 9,775 1,513 6,016 10,354 49,243 10,806 2,283 27.40%
  YoY % 546.07% -74.85% -41.90% -78.97% 355.70% 373.32% -
  Horiz. % 428.16% 66.27% 263.51% 453.53% 2,156.94% 473.32% 100.00%
NP to SH 10,005 2,010 6,490 10,537 49,475 10,916 2,306 27.68%
  YoY % 397.76% -69.03% -38.41% -78.70% 353.23% 373.37% -
  Horiz. % 433.87% 87.16% 281.44% 456.94% 2,145.49% 473.37% 100.00%
Tax Rate 21.91 % 43.92 % 42.80 % 29.44 % 18.84 % 24.43 % 33.54 % -6.84%
  YoY % -50.11% 2.62% 45.38% 56.26% -22.88% -27.16% -
  Horiz. % 65.32% 130.95% 127.61% 87.78% 56.17% 72.84% 100.00%
Total Cost 52,964 37,315 126,099 88,279 48,455 49,397 36,548 6.37%
  YoY % 41.94% -70.41% 42.84% 82.19% -1.91% 35.16% -
  Horiz. % 144.92% 102.10% 345.02% 241.54% 132.58% 135.16% 100.00%
Net Worth 597,481 588,845 592,565 542,304 494,481 430,962 428,257 5.70%
  YoY % 1.47% -0.63% 9.27% 9.67% 14.74% 0.63% -
  Horiz. % 139.51% 137.50% 138.37% 126.63% 115.46% 100.63% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 597,481 588,845 592,565 542,304 494,481 430,962 428,257 5.70%
  YoY % 1.47% -0.63% 9.27% 9.67% 14.74% 0.63% -
  Horiz. % 139.51% 137.50% 138.37% 126.63% 115.46% 100.63% 100.00%
NOSH 282,015 283,098 282,173 280,986 268,739 258,061 274,523 0.45%
  YoY % -0.38% 0.33% 0.42% 4.56% 4.14% -6.00% -
  Horiz. % 102.73% 103.12% 102.79% 102.35% 97.89% 94.00% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.58 % 3.90 % 4.55 % 10.50 % 50.40 % 17.95 % 5.88 % 17.62%
  YoY % 299.49% -14.29% -56.67% -79.17% 180.78% 205.27% -
  Horiz. % 264.97% 66.33% 77.38% 178.57% 857.14% 305.27% 100.00%
ROE 1.67 % 0.34 % 1.10 % 1.94 % 10.01 % 2.53 % 0.54 % 20.68%
  YoY % 391.18% -69.09% -43.30% -80.62% 295.65% 368.52% -
  Horiz. % 309.26% 62.96% 203.70% 359.26% 1,853.70% 468.52% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 22.26 13.72 46.82 35.10 36.35 23.33 14.14 7.85%
  YoY % 62.24% -70.70% 33.39% -3.44% 55.81% 64.99% -
  Horiz. % 157.43% 97.03% 331.12% 248.23% 257.07% 164.99% 100.00%
EPS 3.55 0.71 2.30 3.75 18.41 4.23 0.84 27.12%
  YoY % 400.00% -69.13% -38.67% -79.63% 335.22% 403.57% -
  Horiz. % 422.62% 84.52% 273.81% 446.43% 2,191.67% 503.57% 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 2.1200 2.0800 2.1000 1.9300 1.8400 1.6700 1.5600 5.24%
  YoY % 1.92% -0.95% 8.81% 4.89% 10.18% 7.05% -
  Horiz. % 135.90% 133.33% 134.62% 123.72% 117.95% 107.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.45 6.47 22.00 16.42 16.27 10.02 6.47 8.31%
  YoY % 61.51% -70.59% 33.98% 0.92% 62.38% 54.87% -
  Horiz. % 161.51% 100.00% 340.03% 253.79% 251.47% 154.87% 100.00%
EPS 1.67 0.33 1.08 1.75 8.24 1.82 0.38 27.96%
  YoY % 406.06% -69.44% -38.29% -78.76% 352.75% 378.95% -
  Horiz. % 439.47% 86.84% 284.21% 460.53% 2,168.42% 478.95% 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 0.9949 0.9805 0.9867 0.9030 0.8233 0.7176 0.7131 5.70%
  YoY % 1.47% -0.63% 9.27% 9.68% 14.73% 0.63% -
  Horiz. % 139.52% 137.50% 138.37% 126.63% 115.45% 100.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.6400 0.7900 0.8500 1.0500 0.8100 0.7300 1.0500 -
P/RPS 2.87 5.76 1.82 2.99 2.23 3.13 7.42 -14.63%
  YoY % -50.17% 216.48% -39.13% 34.08% -28.75% -57.82% -
  Horiz. % 38.68% 77.63% 24.53% 40.30% 30.05% 42.18% 100.00%
P/EPS 18.03 111.27 36.96 28.00 4.40 17.26 125.00 -27.56%
  YoY % -83.80% 201.06% 32.00% 536.36% -74.51% -86.19% -
  Horiz. % 14.42% 89.02% 29.57% 22.40% 3.52% 13.81% 100.00%
EY 5.55 0.90 2.71 3.57 22.73 5.79 0.80 38.06%
  YoY % 516.67% -66.79% -24.09% -84.29% 292.57% 623.75% -
  Horiz. % 693.75% 112.50% 338.75% 446.25% 2,841.25% 723.75% 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 0.30 0.38 0.40 0.54 0.44 0.44 0.67 -12.52%
  YoY % -21.05% -5.00% -25.93% 22.73% 0.00% -34.33% -
  Horiz. % 44.78% 56.72% 59.70% 80.60% 65.67% 65.67% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 26/02/15 27/02/14 27/02/13 28/02/12 24/02/11 -
Price 0.7600 0.7100 0.8550 1.0000 0.8100 0.8000 1.1500 -
P/RPS 3.41 5.18 1.83 2.85 2.23 3.43 8.13 -13.47%
  YoY % -34.17% 183.06% -35.79% 27.80% -34.99% -57.81% -
  Horiz. % 41.94% 63.71% 22.51% 35.06% 27.43% 42.19% 100.00%
P/EPS 21.41 100.00 37.17 26.67 4.40 18.91 136.90 -26.58%
  YoY % -78.59% 169.03% 39.37% 506.14% -76.73% -86.19% -
  Horiz. % 15.64% 73.05% 27.15% 19.48% 3.21% 13.81% 100.00%
EY 4.67 1.00 2.69 3.75 22.73 5.29 0.73 36.21%
  YoY % 367.00% -62.83% -28.27% -83.50% 329.68% 624.66% -
  Horiz. % 639.73% 136.99% 368.49% 513.70% 3,113.70% 724.66% 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 0.34 0.41 0.52 0.44 0.48 0.74 -11.31%
  YoY % 5.88% -17.07% -21.15% 18.18% -8.33% -35.14% -
  Horiz. % 48.65% 45.95% 55.41% 70.27% 59.46% 64.86% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers