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 - 631,804
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 23.73 34.84 20.60 55.97 69.52 60.47 49.20 -11.43%
  YoY % -31.89% 69.13% -63.19% -19.49% 14.97% 22.91% -
  Horiz. % 48.23% 70.81% 41.87% 113.76% 141.30% 122.91% 100.00%
EPS 6.34 4.44 1.47 9.00 7.94 14.46 4.61 5.45%
  YoY % 42.79% 202.04% -83.67% 13.35% -45.09% 213.67% -
  Horiz. % 137.53% 96.31% 31.89% 195.23% 172.23% 313.67% 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 0.9998 0.9463 0.9320 0.9379 0.8583 0.7826 0.6821 6.57%
  YoY % 5.65% 1.53% -0.63% 9.27% 9.67% 14.73% -
  Horiz. % 146.58% 138.73% 136.64% 137.50% 125.83% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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