Highlights

[SYMLIFE] YoY Quarter Result on 2014-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     61.18%    YoY -     9.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 52,625 40,038 25,914 94,607 142,643 117,770 87,512 -8.12%
  YoY % 31.44% 54.50% -72.61% -33.68% 21.12% 34.58% -
  Horiz. % 60.13% 45.75% 29.61% 108.11% 163.00% 134.58% 100.00%
PBT 6,976 10,881 3,741 17,611 20,059 21,613 4,835 6.29%
  YoY % -35.89% 190.86% -78.76% -12.20% -7.19% 347.01% -
  Horiz. % 144.28% 225.05% 77.37% 364.24% 414.87% 447.01% 100.00%
Tax 3,340 -4,062 -1,083 -1,160 -4,524 -1,493 -3,213 -
  YoY % 182.23% -275.07% 6.64% 74.36% -203.01% 53.53% -
  Horiz. % -103.95% 126.42% 33.71% 36.10% 140.80% 46.47% 100.00%
NP 10,316 6,819 2,658 16,451 15,535 20,120 1,622 36.08%
  YoY % 51.28% 156.55% -83.84% 5.90% -22.79% 1,140.44% -
  Horiz. % 636.00% 420.41% 163.87% 1,014.24% 957.77% 1,240.44% 100.00%
NP to SH 10,838 7,041 3,159 16,984 15,538 20,312 2,028 32.19%
  YoY % 53.93% 122.89% -81.40% 9.31% -23.50% 901.58% -
  Horiz. % 534.42% 347.19% 155.77% 837.48% 766.17% 1,001.58% 100.00%
Tax Rate -47.88 % 37.33 % 28.95 % 6.59 % 22.55 % 6.91 % 66.45 % -
  YoY % -228.26% 28.95% 339.30% -70.78% 226.34% -89.60% -
  Horiz. % -72.05% 56.18% 43.57% 9.92% 33.94% 10.40% 100.00%
Total Cost 42,309 33,219 23,256 78,156 127,108 97,650 85,890 -11.12%
  YoY % 27.36% 42.84% -70.24% -38.51% 30.17% 13.69% -
  Horiz. % 49.26% 38.68% 27.08% 91.00% 147.99% 113.69% 100.00%
Net Worth 609,188 584,798 562,898 561,494 510,132 457,404 430,264 5.96%
  YoY % 4.17% 3.89% 0.25% 10.07% 11.53% 6.31% -
  Horiz. % 141.58% 135.92% 130.83% 130.50% 118.56% 106.31% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 84 56 - 112 80 - - -
  YoY % 49.75% 0.00% 0.00% 40.12% 0.00% 0.00% -
  Horiz. % 105.04% 70.15% 0.00% 140.12% 100.00% - -
Div Payout % 0.78 % 0.80 % - % 0.66 % 0.52 % - % - % -
  YoY % -2.50% 0.00% 0.00% 26.92% 0.00% 0.00% -
  Horiz. % 150.00% 153.85% 0.00% 126.92% 100.00% - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 609,188 584,798 562,898 561,494 510,132 457,404 430,264 5.96%
  YoY % 4.17% 3.89% 0.25% 10.07% 11.53% 6.31% -
  Horiz. % 141.58% 135.92% 130.83% 130.50% 118.56% 106.31% 100.00%
NOSH 282,031 282,511 281,449 282,158 268,490 261,373 274,054 0.48%
  YoY % -0.17% 0.38% -0.25% 5.09% 2.72% -4.63% -
  Horiz. % 102.91% 103.09% 102.70% 102.96% 97.97% 95.37% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 19.60 % 17.03 % 10.26 % 17.39 % 10.89 % 17.08 % 1.85 % 48.15%
  YoY % 15.09% 65.98% -41.00% 59.69% -36.24% 823.24% -
  Horiz. % 1,059.46% 920.54% 554.59% 940.00% 588.65% 923.24% 100.00%
ROE 1.78 % 1.20 % 0.56 % 3.02 % 3.05 % 4.44 % 0.47 % 24.82%
  YoY % 48.33% 114.29% -81.46% -0.98% -31.31% 844.68% -
  Horiz. % 378.72% 255.32% 119.15% 642.55% 648.94% 944.68% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 18.66 14.17 9.21 33.53 53.13 45.06 31.93 -8.56%
  YoY % 31.69% 53.85% -72.53% -36.89% 17.91% 41.12% -
  Horiz. % 58.44% 44.38% 28.84% 105.01% 166.40% 141.12% 100.00%
EPS 3.84 2.50 1.12 6.02 5.78 7.77 0.74 31.55%
  YoY % 53.60% 123.21% -81.40% 4.15% -25.61% 950.00% -
  Horiz. % 518.92% 337.84% 151.35% 813.51% 781.08% 1,050.00% 100.00%
DPS 0.03 0.02 0.00 0.04 0.03 0.00 0.00 -
  YoY % 50.00% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 100.00% 66.67% 0.00% 133.33% 100.00% - -
NAPS 2.1600 2.0700 2.0000 1.9900 1.9000 1.7500 1.5700 5.46%
  YoY % 4.35% 3.50% 0.50% 4.74% 8.57% 11.46% -
  Horiz. % 137.58% 131.85% 127.39% 126.75% 121.02% 111.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 8.76 6.67 4.31 15.75 23.75 19.61 14.57 -8.12%
  YoY % 31.33% 54.76% -72.63% -33.68% 21.11% 34.59% -
  Horiz. % 60.12% 45.78% 29.58% 108.10% 163.01% 134.59% 100.00%
EPS 1.80 1.17 0.53 2.83 2.59 3.38 0.34 31.98%
  YoY % 53.85% 120.75% -81.27% 9.27% -23.37% 894.12% -
  Horiz. % 529.41% 344.12% 155.88% 832.35% 761.76% 994.12% 100.00%
DPS 0.01 0.01 0.00 0.02 0.01 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 200.00% 100.00% - -
NAPS 1.0143 0.9737 0.9373 0.9349 0.8494 0.7616 0.7164 5.96%
  YoY % 4.17% 3.88% 0.26% 10.07% 11.53% 6.31% -
  Horiz. % 141.58% 135.92% 130.83% 130.50% 118.57% 106.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.8650 0.7200 0.8000 0.9650 0.9150 0.7600 1.1100 -
P/RPS 4.64 5.08 8.69 2.88 1.72 1.69 3.48 4.91%
  YoY % -8.66% -41.54% 201.74% 67.44% 1.78% -51.44% -
  Horiz. % 133.33% 145.98% 249.71% 82.76% 49.43% 48.56% 100.00%
P/EPS 22.51 28.89 71.28 16.03 15.81 9.78 150.00 -27.08%
  YoY % -22.08% -59.47% 344.67% 1.39% 61.66% -93.48% -
  Horiz. % 15.01% 19.26% 47.52% 10.69% 10.54% 6.52% 100.00%
EY 4.44 3.46 1.40 6.24 6.32 10.23 0.67 37.01%
  YoY % 28.32% 147.14% -77.56% -1.27% -38.22% 1,426.87% -
  Horiz. % 662.69% 516.42% 208.96% 931.34% 943.28% 1,526.87% 100.00%
DY 0.03 0.03 0.00 0.04 0.03 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 133.33% 100.00% - -
P/NAPS 0.40 0.35 0.40 0.48 0.48 0.43 0.71 -9.11%
  YoY % 14.29% -12.50% -16.67% 0.00% 11.63% -39.44% -
  Horiz. % 56.34% 49.30% 56.34% 67.61% 67.61% 60.56% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 26/05/16 29/05/15 29/05/14 29/05/13 29/05/12 23/05/11 -
Price 1.0400 0.6900 0.8500 1.0300 1.1400 0.7000 1.0000 -
P/RPS 5.57 4.87 9.23 3.07 2.15 1.55 3.13 10.07%
  YoY % 14.37% -47.24% 200.65% 42.79% 38.71% -50.48% -
  Horiz. % 177.96% 155.59% 294.89% 98.08% 68.69% 49.52% 100.00%
P/EPS 27.06 27.69 75.73 17.11 19.70 9.01 135.14 -23.49%
  YoY % -2.28% -63.44% 342.61% -13.15% 118.65% -93.33% -
  Horiz. % 20.02% 20.49% 56.04% 12.66% 14.58% 6.67% 100.00%
EY 3.70 3.61 1.32 5.84 5.08 11.10 0.74 30.73%
  YoY % 2.49% 173.48% -77.40% 14.96% -54.23% 1,400.00% -
  Horiz. % 500.00% 487.84% 178.38% 789.19% 686.49% 1,500.00% 100.00%
DY 0.03 0.03 0.00 0.04 0.03 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 133.33% 100.00% - -
P/NAPS 0.48 0.33 0.43 0.52 0.60 0.40 0.64 -4.68%
  YoY % 45.45% -23.26% -17.31% -13.33% 50.00% -37.50% -
  Horiz. % 75.00% 51.56% 67.19% 81.25% 93.75% 62.50% 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