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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
6. Am I a Chinese Chauvinistic? Sslee blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers