Highlights

[SYMLIFE] YoY TTM Result on 2014-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 25-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -0.73%    YoY -     -42.31%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 221,391 151,772 242,219 375,569 430,134 353,912 252,370 -2.16%
  YoY % 45.87% -37.34% -35.51% -12.69% 21.54% 40.24% -
  Horiz. % 87.72% 60.14% 95.98% 148.82% 170.44% 140.24% 100.00%
PBT 41,914 19,820 41,806 63,339 112,748 63,432 24,109 9.65%
  YoY % 111.47% -52.59% -34.00% -43.82% 77.75% 163.11% -
  Horiz. % 173.85% 82.21% 173.40% 262.72% 467.66% 263.11% 100.00%
Tax -2,774 -5,985 -9,754 -13,127 -24,329 -15,261 -9,484 -18.51%
  YoY % 53.65% 38.64% 25.70% 46.04% -59.42% -60.91% -
  Horiz. % 29.25% 63.11% 102.85% 138.41% 256.53% 160.91% 100.00%
NP 39,140 13,835 32,052 50,212 88,419 48,171 14,625 17.81%
  YoY % 182.91% -56.84% -36.17% -43.21% 83.55% 229.37% -
  Horiz. % 267.62% 94.60% 219.16% 343.33% 604.57% 329.37% 100.00%
NP to SH 40,450 15,703 34,051 51,246 88,831 48,751 15,214 17.68%
  YoY % 157.59% -53.88% -33.55% -42.31% 82.21% 220.44% -
  Horiz. % 265.87% 103.21% 223.81% 336.83% 583.88% 320.44% 100.00%
Tax Rate 6.62 % 30.20 % 23.33 % 20.72 % 21.58 % 24.06 % 39.34 % -25.68%
  YoY % -78.08% 29.45% 12.60% -3.99% -10.31% -38.84% -
  Horiz. % 16.83% 76.77% 59.30% 52.67% 54.86% 61.16% 100.00%
Total Cost 182,251 137,937 210,167 325,357 341,715 305,741 237,745 -4.33%
  YoY % 32.13% -34.37% -35.40% -4.79% 11.77% 28.60% -
  Horiz. % 76.66% 58.02% 88.40% 136.85% 143.73% 128.60% 100.00%
Net Worth 622,724 587,955 601,255 573,292 521,237 445,998 438,377 6.02%
  YoY % 5.91% -2.21% 4.88% 9.99% 16.87% 1.74% -
  Horiz. % 142.05% 134.12% 137.15% 130.78% 118.90% 101.74% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 84 56 0 112 80 0 0 -
  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 % 0.21 % 0.36 % - % 0.22 % 0.09 % - % - % -
  YoY % -41.67% 0.00% 0.00% 144.44% 0.00% 0.00% -
  Horiz. % 233.33% 400.00% 0.00% 244.44% 100.00% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 622,724 587,955 601,255 573,292 521,237 445,998 438,377 6.02%
  YoY % 5.91% -2.21% 4.88% 9.99% 16.87% 1.74% -
  Horiz. % 142.05% 134.12% 137.15% 130.78% 118.90% 101.74% 100.00%
NOSH 281,775 282,670 283,611 282,410 268,679 257,802 273,986 0.47%
  YoY % -0.32% -0.33% 0.43% 5.11% 4.22% -5.91% -
  Horiz. % 102.84% 103.17% 103.51% 103.07% 98.06% 94.09% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 17.68 % 9.12 % 13.23 % 13.37 % 20.56 % 13.61 % 5.80 % 20.39%
  YoY % 93.86% -31.07% -1.05% -34.97% 51.07% 134.66% -
  Horiz. % 304.83% 157.24% 228.10% 230.52% 354.48% 234.66% 100.00%
ROE 6.50 % 2.67 % 5.66 % 8.94 % 17.04 % 10.93 % 3.47 % 11.02%
  YoY % 143.45% -52.83% -36.69% -47.54% 55.90% 214.99% -
  Horiz. % 187.32% 76.95% 163.11% 257.64% 491.07% 314.99% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 78.57 53.69 85.41 132.99 160.09 137.28 92.11 -2.61%
  YoY % 46.34% -37.14% -35.78% -16.93% 16.62% 49.04% -
  Horiz. % 85.30% 58.29% 92.73% 144.38% 173.80% 149.04% 100.00%
EPS 14.36 5.56 12.01 18.15 33.06 18.91 5.55 17.15%
  YoY % 158.27% -53.71% -33.83% -45.10% 74.83% 240.72% -
  Horiz. % 258.74% 100.18% 216.40% 327.03% 595.68% 340.72% 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 2.2100 2.0800 2.1200 2.0300 1.9400 1.7300 1.6000 5.53%
  YoY % 6.25% -1.89% 4.43% 4.64% 12.14% 8.12% -
  Horiz. % 138.12% 130.00% 132.50% 126.87% 121.25% 108.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 35.04 24.02 38.34 59.44 68.08 56.02 39.94 -2.16%
  YoY % 45.88% -37.35% -35.50% -12.69% 21.53% 40.26% -
  Horiz. % 87.73% 60.14% 95.99% 148.82% 170.46% 140.26% 100.00%
EPS 6.40 2.49 5.39 8.11 14.06 7.72 2.41 17.66%
  YoY % 157.03% -53.80% -33.54% -42.32% 82.12% 220.33% -
  Horiz. % 265.56% 103.32% 223.65% 336.51% 583.40% 320.33% 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 0.9856 0.9306 0.9516 0.9074 0.8250 0.7059 0.6939 6.02%
  YoY % 5.91% -2.21% 4.87% 9.99% 16.87% 1.73% -
  Horiz. % 142.04% 134.11% 137.14% 130.77% 118.89% 101.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.0000 0.6850 0.8200 1.0300 1.1300 0.7600 0.9800 -
P/RPS 1.27 1.28 0.96 0.77 0.71 0.55 1.06 3.06%
  YoY % -0.78% 33.33% 24.68% 8.45% 29.09% -48.11% -
  Horiz. % 119.81% 120.75% 90.57% 72.64% 66.98% 51.89% 100.00%
P/EPS 6.97 12.33 6.83 5.68 3.42 4.02 17.65 -14.33%
  YoY % -43.47% 80.53% 20.25% 66.08% -14.93% -77.22% -
  Horiz. % 39.49% 69.86% 38.70% 32.18% 19.38% 22.78% 100.00%
EY 14.36 8.11 14.64 17.62 29.26 24.88 5.67 16.73%
  YoY % 77.07% -44.60% -16.91% -39.78% 17.60% 338.80% -
  Horiz. % 253.26% 143.03% 258.20% 310.76% 516.05% 438.80% 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 0.45 0.33 0.39 0.51 0.58 0.44 0.61 -4.94%
  YoY % 36.36% -15.38% -23.53% -12.07% 31.82% -27.87% -
  Horiz. % 73.77% 54.10% 63.93% 83.61% 95.08% 72.13% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 25/08/16 25/08/15 25/08/14 28/08/13 29/08/12 22/08/11 -
Price 0.8900 0.7050 0.7500 1.1900 0.9900 0.8300 0.8700 -
P/RPS 1.13 1.31 0.88 0.89 0.62 0.60 0.94 3.11%
  YoY % -13.74% 48.86% -1.12% 43.55% 3.33% -36.17% -
  Horiz. % 120.21% 139.36% 93.62% 94.68% 65.96% 63.83% 100.00%
P/EPS 6.20 12.69 6.25 6.56 2.99 4.39 15.67 -14.31%
  YoY % -51.14% 103.04% -4.73% 119.40% -31.89% -71.98% -
  Horiz. % 39.57% 80.98% 39.89% 41.86% 19.08% 28.02% 100.00%
EY 16.13 7.88 16.01 15.25 33.40 22.78 6.38 16.70%
  YoY % 104.70% -50.78% 4.98% -54.34% 46.62% 257.05% -
  Horiz. % 252.82% 123.51% 250.94% 239.03% 523.51% 357.05% 100.00%
DY 0.03 0.03 0.00 0.03 0.03 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 100.00% 100.00% - -
P/NAPS 0.40 0.34 0.35 0.59 0.51 0.48 0.54 -4.87%
  YoY % 17.65% -2.86% -40.68% 15.69% 6.25% -11.11% -
  Horiz. % 74.07% 62.96% 64.81% 109.26% 94.44% 88.89% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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