Highlights

[SYMLIFE] YoY Quarter Result on 2013-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     -68.59%    YoY -     -23.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 40,038 25,914 94,607 142,643 117,770 87,512 74,174 -9.76%
  YoY % 54.50% -72.61% -33.68% 21.12% 34.58% 17.98% -
  Horiz. % 53.98% 34.94% 127.55% 192.31% 158.78% 117.98% 100.00%
PBT 10,881 3,741 17,611 20,059 21,613 4,835 16,657 -6.84%
  YoY % 190.86% -78.76% -12.20% -7.19% 347.01% -70.97% -
  Horiz. % 65.32% 22.46% 105.73% 120.42% 129.75% 29.03% 100.00%
Tax -4,062 -1,083 -1,160 -4,524 -1,493 -3,213 -5,401 -4.63%
  YoY % -275.07% 6.64% 74.36% -203.01% 53.53% 40.51% -
  Horiz. % 75.21% 20.05% 21.48% 83.76% 27.64% 59.49% 100.00%
NP 6,819 2,658 16,451 15,535 20,120 1,622 11,256 -8.01%
  YoY % 156.55% -83.84% 5.90% -22.79% 1,140.44% -85.59% -
  Horiz. % 60.58% 23.61% 146.15% 138.02% 178.75% 14.41% 100.00%
NP to SH 7,041 3,159 16,984 15,538 20,312 2,028 9,841 -5.42%
  YoY % 122.89% -81.40% 9.31% -23.50% 901.58% -79.39% -
  Horiz. % 71.55% 32.10% 172.58% 157.89% 206.40% 20.61% 100.00%
Tax Rate 37.33 % 28.95 % 6.59 % 22.55 % 6.91 % 66.45 % 32.42 % 2.38%
  YoY % 28.95% 339.30% -70.78% 226.34% -89.60% 104.97% -
  Horiz. % 115.14% 89.30% 20.33% 69.56% 21.31% 204.97% 100.00%
Total Cost 33,219 23,256 78,156 127,108 97,650 85,890 62,918 -10.09%
  YoY % 42.84% -70.24% -38.51% 30.17% 13.69% 36.51% -
  Horiz. % 52.80% 36.96% 124.22% 202.02% 155.20% 136.51% 100.00%
Net Worth 584,798 562,898 561,494 510,132 457,404 430,264 422,191 5.58%
  YoY % 3.89% 0.25% 10.07% 11.53% 6.31% 1.91% -
  Horiz. % 138.51% 133.33% 133.00% 120.83% 108.34% 101.91% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 56 - 112 80 - - 8,224 -56.37%
  YoY % 0.00% 0.00% 40.12% 0.00% 0.00% 0.00% -
  Horiz. % 0.69% 0.00% 1.37% 0.98% 0.00% 0.00% 100.00%
Div Payout % 0.80 % - % 0.66 % 0.52 % - % - % 83.57 % -53.89%
  YoY % 0.00% 0.00% 26.92% 0.00% 0.00% 0.00% -
  Horiz. % 0.96% 0.00% 0.79% 0.62% 0.00% 0.00% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 584,798 562,898 561,494 510,132 457,404 430,264 422,191 5.58%
  YoY % 3.89% 0.25% 10.07% 11.53% 6.31% 1.91% -
  Horiz. % 138.51% 133.33% 133.00% 120.83% 108.34% 101.91% 100.00%
NOSH 282,511 281,449 282,158 268,490 261,373 274,054 274,150 0.50%
  YoY % 0.38% -0.25% 5.09% 2.72% -4.63% -0.04% -
  Horiz. % 103.05% 102.66% 102.92% 97.94% 95.34% 99.96% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 17.03 % 10.26 % 17.39 % 10.89 % 17.08 % 1.85 % 15.18 % 1.93%
  YoY % 65.98% -41.00% 59.69% -36.24% 823.24% -87.81% -
  Horiz. % 112.19% 67.59% 114.56% 71.74% 112.52% 12.19% 100.00%
ROE 1.20 % 0.56 % 3.02 % 3.05 % 4.44 % 0.47 % 2.33 % -10.46%
  YoY % 114.29% -81.46% -0.98% -31.31% 844.68% -79.83% -
  Horiz. % 51.50% 24.03% 129.61% 130.90% 190.56% 20.17% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 14.17 9.21 33.53 53.13 45.06 31.93 27.06 -10.21%
  YoY % 53.85% -72.53% -36.89% 17.91% 41.12% 18.00% -
  Horiz. % 52.37% 34.04% 123.91% 196.34% 166.52% 118.00% 100.00%
EPS 2.50 1.12 6.02 5.78 7.77 0.74 3.59 -5.85%
  YoY % 123.21% -81.40% 4.15% -25.61% 950.00% -79.39% -
  Horiz. % 69.64% 31.20% 167.69% 161.00% 216.43% 20.61% 100.00%
DPS 0.02 0.00 0.04 0.03 0.00 0.00 3.00 -56.58%
  YoY % 0.00% 0.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.67% 0.00% 1.33% 1.00% 0.00% 0.00% 100.00%
NAPS 2.0700 2.0000 1.9900 1.9000 1.7500 1.5700 1.5400 5.05%
  YoY % 3.50% 0.50% 4.74% 8.57% 11.46% 1.95% -
  Horiz. % 134.42% 129.87% 129.22% 123.38% 113.64% 101.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.67 4.31 15.75 23.75 19.61 14.57 12.35 -9.75%
  YoY % 54.76% -72.63% -33.68% 21.11% 34.59% 17.98% -
  Horiz. % 54.01% 34.90% 127.53% 192.31% 158.79% 117.98% 100.00%
EPS 1.17 0.53 2.83 2.59 3.38 0.34 1.64 -5.47%
  YoY % 120.75% -81.27% 9.27% -23.37% 894.12% -79.27% -
  Horiz. % 71.34% 32.32% 172.56% 157.93% 206.10% 20.73% 100.00%
DPS 0.01 0.00 0.02 0.01 0.00 0.00 1.37 -55.92%
  YoY % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.73% 0.00% 1.46% 0.73% 0.00% 0.00% 100.00%
NAPS 0.9737 0.9373 0.9349 0.8494 0.7616 0.7164 0.7030 5.57%
  YoY % 3.88% 0.26% 10.07% 11.53% 6.31% 1.91% -
  Horiz. % 138.51% 133.33% 132.99% 120.83% 108.34% 101.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.7200 0.8000 0.9650 0.9150 0.7600 1.1100 0.6500 -
P/RPS 5.08 8.69 2.88 1.72 1.69 3.48 2.40 13.30%
  YoY % -41.54% 201.74% 67.44% 1.78% -51.44% 45.00% -
  Horiz. % 211.67% 362.08% 120.00% 71.67% 70.42% 145.00% 100.00%
P/EPS 28.89 71.28 16.03 15.81 9.78 150.00 18.11 8.09%
  YoY % -59.47% 344.67% 1.39% 61.66% -93.48% 728.27% -
  Horiz. % 159.53% 393.59% 88.51% 87.30% 54.00% 828.27% 100.00%
EY 3.46 1.40 6.24 6.32 10.23 0.67 5.52 -7.48%
  YoY % 147.14% -77.56% -1.27% -38.22% 1,426.87% -87.86% -
  Horiz. % 62.68% 25.36% 113.04% 114.49% 185.33% 12.14% 100.00%
DY 0.03 0.00 0.04 0.03 0.00 0.00 4.62 -56.77%
  YoY % 0.00% 0.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.65% 0.00% 0.87% 0.65% 0.00% 0.00% 100.00%
P/NAPS 0.35 0.40 0.48 0.48 0.43 0.71 0.42 -2.99%
  YoY % -12.50% -16.67% 0.00% 11.63% -39.44% 69.05% -
  Horiz. % 83.33% 95.24% 114.29% 114.29% 102.38% 169.05% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 29/05/14 29/05/13 29/05/12 23/05/11 26/05/10 -
Price 0.6900 0.8500 1.0300 1.1400 0.7000 1.0000 0.6500 -
P/RPS 4.87 9.23 3.07 2.15 1.55 3.13 2.40 12.51%
  YoY % -47.24% 200.65% 42.79% 38.71% -50.48% 30.42% -
  Horiz. % 202.92% 384.58% 127.92% 89.58% 64.58% 130.42% 100.00%
P/EPS 27.69 75.73 17.11 19.70 9.01 135.14 18.11 7.33%
  YoY % -63.44% 342.61% -13.15% 118.65% -93.33% 646.22% -
  Horiz. % 152.90% 418.17% 94.48% 108.78% 49.75% 746.22% 100.00%
EY 3.61 1.32 5.84 5.08 11.10 0.74 5.52 -6.83%
  YoY % 173.48% -77.40% 14.96% -54.23% 1,400.00% -86.59% -
  Horiz. % 65.40% 23.91% 105.80% 92.03% 201.09% 13.41% 100.00%
DY 0.03 0.00 0.04 0.03 0.00 0.00 4.62 -56.77%
  YoY % 0.00% 0.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.65% 0.00% 0.87% 0.65% 0.00% 0.00% 100.00%
P/NAPS 0.33 0.43 0.52 0.60 0.40 0.64 0.42 -3.94%
  YoY % -23.26% -17.31% -13.33% 50.00% -37.50% 52.38% -
  Horiz. % 78.57% 102.38% 123.81% 142.86% 95.24% 152.38% 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. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. 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
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers