Highlights

[SYMLIFE] YoY TTM Result on 2014-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     -6.65%    YoY -     13.29%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 149,899 220,103 130,155 353,647 439,227 382,033 310,878 -11.44%
  YoY % -31.90% 69.11% -63.20% -19.48% 14.97% 22.89% -
  Horiz. % 48.22% 70.80% 41.87% 113.76% 141.29% 122.89% 100.00%
PBT 37,929 37,816 10,441 67,253 66,840 111,505 44,838 -2.75%
  YoY % 0.30% 262.19% -84.48% 0.62% -40.06% 148.68% -
  Horiz. % 84.59% 84.34% 23.29% 149.99% 149.07% 248.68% 100.00%
Tax 1,056 -11,054 -3,615 -11,763 -16,842 -21,022 -16,457 -
  YoY % 109.55% -205.78% 69.27% 30.16% 19.88% -27.74% -
  Horiz. % -6.42% 67.17% 21.97% 71.48% 102.34% 127.74% 100.00%
NP 38,985 26,762 6,826 55,490 49,998 90,483 28,381 5.43%
  YoY % 45.67% 292.06% -87.70% 10.98% -44.74% 218.82% -
  Horiz. % 137.36% 94.30% 24.05% 195.52% 176.17% 318.82% 100.00%
NP to SH 40,038 28,025 9,312 56,848 50,178 91,365 29,151 5.43%
  YoY % 42.87% 200.96% -83.62% 13.29% -45.08% 213.42% -
  Horiz. % 137.35% 96.14% 31.94% 195.01% 172.13% 313.42% 100.00%
Tax Rate -2.78 % 29.23 % 34.62 % 17.49 % 25.20 % 18.85 % 36.70 % -
  YoY % -109.51% -15.57% 97.94% -30.60% 33.69% -48.64% -
  Horiz. % -7.57% 79.65% 94.33% 47.66% 68.66% 51.36% 100.00%
Total Cost 110,914 193,341 123,329 298,157 389,229 291,550 282,497 -14.42%
  YoY % -42.63% 56.77% -58.64% -23.40% 33.50% 3.20% -
  Horiz. % 39.26% 68.44% 43.66% 105.54% 137.78% 103.20% 100.00%
Net Worth 631,677 597,871 588,845 592,565 542,304 494,481 430,962 6.57%
  YoY % 5.65% 1.53% -0.63% 9.27% 9.67% 14.74% -
  Horiz. % 146.57% 138.73% 136.63% 137.50% 125.84% 114.74% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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 % 0.20 % - % 0.20 % 0.16 % - % - % -
  YoY % 5.00% 0.00% 0.00% 25.00% 0.00% 0.00% -
  Horiz. % 131.25% 125.00% 0.00% 125.00% 100.00% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 631,677 597,871 588,845 592,565 542,304 494,481 430,962 6.57%
  YoY % 5.65% 1.53% -0.63% 9.27% 9.67% 14.74% -
  Horiz. % 146.57% 138.73% 136.63% 137.50% 125.84% 114.74% 100.00%
NOSH 281,999 282,015 283,098 282,173 280,986 268,739 258,061 1.49%
  YoY % -0.01% -0.38% 0.33% 0.42% 4.56% 4.14% -
  Horiz. % 109.28% 109.28% 109.70% 109.34% 108.88% 104.14% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 26.01 % 12.16 % 5.24 % 15.69 % 11.38 % 23.68 % 9.13 % 19.04%
  YoY % 113.90% 132.06% -66.60% 37.87% -51.94% 159.36% -
  Horiz. % 284.89% 133.19% 57.39% 171.85% 124.64% 259.36% 100.00%
ROE 6.34 % 4.69 % 1.58 % 9.59 % 9.25 % 18.48 % 6.76 % -1.06%
  YoY % 35.18% 196.84% -83.52% 3.68% -49.95% 173.37% -
  Horiz. % 93.79% 69.38% 23.37% 141.86% 136.83% 273.37% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 53.16 78.05 45.98 125.33 156.32 142.16 120.47 -12.74%
  YoY % -31.89% 69.75% -63.31% -19.82% 9.96% 18.00% -
  Horiz. % 44.13% 64.79% 38.17% 104.03% 129.76% 118.00% 100.00%
EPS 14.20 9.94 3.29 20.15 17.86 34.00 11.30 3.88%
  YoY % 42.86% 202.13% -83.67% 12.82% -47.47% 200.88% -
  Horiz. % 125.66% 87.96% 29.12% 178.32% 158.05% 300.88% 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 2.2400 2.1200 2.0800 2.1000 1.9300 1.8400 1.6700 5.01%
  YoY % 5.66% 1.92% -0.95% 8.81% 4.89% 10.18% -
  Horiz. % 134.13% 126.95% 124.55% 125.75% 115.57% 110.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 24.96 36.65 21.67 58.88 73.13 63.61 51.76 -11.44%
  YoY % -31.90% 69.13% -63.20% -19.49% 14.97% 22.89% -
  Horiz. % 48.22% 70.81% 41.87% 113.76% 141.29% 122.89% 100.00%
EPS 6.67 4.67 1.55 9.47 8.36 15.21 4.85 5.45%
  YoY % 42.83% 201.29% -83.63% 13.28% -45.04% 213.61% -
  Horiz. % 137.53% 96.29% 31.96% 195.26% 172.37% 313.61% 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 1.0518 0.9955 0.9805 0.9867 0.9030 0.8233 0.7176 6.57%
  YoY % 5.66% 1.53% -0.63% 9.27% 9.68% 14.73% -
  Horiz. % 146.57% 138.73% 136.64% 137.50% 125.84% 114.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.7200 0.6400 0.7900 0.8500 1.0500 0.8100 0.7300 -
P/RPS 1.35 0.82 1.72 0.68 0.67 0.57 0.61 14.14%
  YoY % 64.63% -52.33% 152.94% 1.49% 17.54% -6.56% -
  Horiz. % 221.31% 134.43% 281.97% 111.48% 109.84% 93.44% 100.00%
P/EPS 5.07 6.44 24.02 4.22 5.88 2.38 6.46 -3.95%
  YoY % -21.27% -73.19% 469.19% -28.23% 147.06% -63.16% -
  Horiz. % 78.48% 99.69% 371.83% 65.33% 91.02% 36.84% 100.00%
EY 19.72 15.53 4.16 23.70 17.01 41.97 15.47 4.12%
  YoY % 26.98% 273.32% -82.45% 39.33% -59.47% 171.30% -
  Horiz. % 127.47% 100.39% 26.89% 153.20% 109.95% 271.30% 100.00%
DY 0.04 0.03 0.00 0.05 0.03 0.00 0.00 -
  YoY % 33.33% 0.00% 0.00% 66.67% 0.00% 0.00% -
  Horiz. % 133.33% 100.00% 0.00% 166.67% 100.00% - -
P/NAPS 0.32 0.30 0.38 0.40 0.54 0.44 0.44 -5.16%
  YoY % 6.67% -21.05% -5.00% -25.93% 22.73% 0.00% -
  Horiz. % 72.73% 68.18% 86.36% 90.91% 122.73% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 25/02/16 26/02/15 27/02/14 27/02/13 28/02/12 -
Price 0.8000 0.7600 0.7100 0.8550 1.0000 0.8100 0.8000 -
P/RPS 1.51 0.97 1.54 0.68 0.64 0.57 0.66 14.78%
  YoY % 55.67% -37.01% 126.47% 6.25% 12.28% -13.64% -
  Horiz. % 228.79% 146.97% 233.33% 103.03% 96.97% 86.36% 100.00%
P/EPS 5.63 7.65 21.59 4.24 5.60 2.38 7.08 -3.74%
  YoY % -26.41% -64.57% 409.20% -24.29% 135.29% -66.38% -
  Horiz. % 79.52% 108.05% 304.94% 59.89% 79.10% 33.62% 100.00%
EY 17.75 13.08 4.63 23.56 17.86 41.97 14.12 3.88%
  YoY % 35.70% 182.51% -80.35% 31.91% -57.45% 197.24% -
  Horiz. % 125.71% 92.63% 32.79% 166.86% 126.49% 297.24% 100.00%
DY 0.04 0.03 0.00 0.05 0.03 0.00 0.00 -
  YoY % 33.33% 0.00% 0.00% 66.67% 0.00% 0.00% -
  Horiz. % 133.33% 100.00% 0.00% 166.67% 100.00% - -
P/NAPS 0.36 0.36 0.34 0.41 0.52 0.44 0.48 -4.68%
  YoY % 0.00% 5.88% -17.07% -21.15% 18.18% -8.33% -
  Horiz. % 75.00% 75.00% 70.83% 85.42% 108.33% 91.67% 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
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
3. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
4. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
5. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
6. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
7. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
8. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
Partners & Brokers