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 - 631,804
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 8.33 6.34 4.10 14.97 22.58 18.64 13.85 -8.12%
  YoY % 31.39% 54.63% -72.61% -33.70% 21.14% 34.58% -
  Horiz. % 60.14% 45.78% 29.60% 108.09% 163.03% 134.58% 100.00%
EPS 1.72 1.11 0.50 2.69 2.46 3.21 0.32 32.32%
  YoY % 54.95% 122.00% -81.41% 9.35% -23.36% 903.13% -
  Horiz. % 537.50% 346.88% 156.25% 840.62% 768.75% 1,003.12% 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 0.9642 0.9256 0.8909 0.8887 0.8074 0.7240 0.6810 5.96%
  YoY % 4.17% 3.89% 0.25% 10.07% 11.52% 6.31% -
  Horiz. % 141.59% 135.92% 130.82% 130.50% 118.56% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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!
PARTNERS & BROKERS