Highlights

[SYMLIFE] YoY TTM Result on 2013-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     -5.23%    YoY -     82.55%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 144,279 284,954 391,191 406,906 341,136 243,232 257,473 -9.19%
  YoY % -49.37% -27.16% -3.86% 19.28% 40.25% -5.53% -
  Horiz. % 56.04% 110.67% 151.93% 158.04% 132.49% 94.47% 100.00%
PBT 17,581 53,383 64,392 109,951 61,616 20,340 50,704 -16.17%
  YoY % -67.07% -17.10% -41.44% 78.45% 202.93% -59.88% -
  Horiz. % 34.67% 105.28% 127.00% 216.85% 121.52% 40.12% 100.00%
Tax -6,594 -11,686 -13,478 -24,053 -14,737 -8,379 -16,317 -14.00%
  YoY % 43.57% 13.30% 43.97% -63.22% -75.88% 48.65% -
  Horiz. % 40.41% 71.62% 82.60% 147.41% 90.32% 51.35% 100.00%
NP 10,987 41,697 50,914 85,898 46,879 11,961 34,387 -17.30%
  YoY % -73.65% -18.10% -40.73% 83.23% 291.93% -65.22% -
  Horiz. % 31.95% 121.26% 148.06% 249.80% 136.33% 34.78% 100.00%
NP to SH 13,194 43,023 51,624 86,591 47,435 12,433 27,726 -11.63%
  YoY % -69.33% -16.66% -40.38% 82.55% 281.52% -55.16% -
  Horiz. % 47.59% 155.17% 186.19% 312.31% 171.08% 44.84% 100.00%
Tax Rate 37.51 % 21.89 % 20.93 % 21.88 % 23.92 % 41.19 % 32.18 % 2.58%
  YoY % 71.36% 4.59% -4.34% -8.53% -41.93% 28.00% -
  Horiz. % 116.56% 68.02% 65.04% 67.99% 74.33% 128.00% 100.00%
Total Cost 133,292 243,257 340,277 321,008 294,257 231,271 223,086 -8.22%
  YoY % -45.21% -28.51% 6.00% 9.09% 27.23% 3.67% -
  Horiz. % 59.75% 109.04% 152.53% 143.89% 131.90% 103.67% 100.00%
Net Worth 584,798 562,898 561,494 510,132 457,404 430,264 422,191 5.58%
  YoY % 3.89% 0.25% 10.07% 11.53% 6.31% 1.91% -
  Horiz. % 138.51% 133.33% 133.00% 120.83% 108.34% 101.91% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 56 0 112 80 0 0 8,224 -56.37%
  YoY % 0.00% 0.00% 40.12% 0.00% 0.00% 0.00% -
  Horiz. % 0.69% 0.00% 1.37% 0.98% 0.00% 0.00% 100.00%
Div Payout % 0.43 % - % 0.22 % 0.09 % - % - % 29.66 % -50.59%
  YoY % 0.00% 0.00% 144.44% 0.00% 0.00% 0.00% -
  Horiz. % 1.45% 0.00% 0.74% 0.30% 0.00% 0.00% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 584,798 562,898 561,494 510,132 457,404 430,264 422,191 5.58%
  YoY % 3.89% 0.25% 10.07% 11.53% 6.31% 1.91% -
  Horiz. % 138.51% 133.33% 133.00% 120.83% 108.34% 101.91% 100.00%
NOSH 282,511 281,449 282,158 268,490 261,373 274,054 274,150 0.50%
  YoY % 0.38% -0.25% 5.09% 2.72% -4.63% -0.04% -
  Horiz. % 103.05% 102.66% 102.92% 97.94% 95.34% 99.96% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.62 % 14.63 % 13.02 % 21.11 % 13.74 % 4.92 % 13.36 % -8.93%
  YoY % -47.92% 12.37% -38.32% 53.64% 179.27% -63.17% -
  Horiz. % 57.04% 109.51% 97.46% 158.01% 102.84% 36.83% 100.00%
ROE 2.26 % 7.64 % 9.19 % 16.97 % 10.37 % 2.89 % 6.57 % -16.28%
  YoY % -70.42% -16.87% -45.85% 63.65% 258.82% -56.01% -
  Horiz. % 34.40% 116.29% 139.88% 258.30% 157.84% 43.99% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 51.07 101.25 138.64 151.55 130.52 88.75 93.92 -9.65%
  YoY % -49.56% -26.97% -8.52% 16.11% 47.06% -5.50% -
  Horiz. % 54.38% 107.80% 147.61% 161.36% 138.97% 94.50% 100.00%
EPS 4.67 15.29 18.30 32.25 18.15 4.54 10.11 -12.07%
  YoY % -69.46% -16.45% -43.26% 77.69% 299.78% -55.09% -
  Horiz. % 46.19% 151.24% 181.01% 318.99% 179.53% 44.91% 100.00%
DPS 0.02 0.00 0.04 0.03 0.00 0.00 3.00 -56.58%
  YoY % 0.00% 0.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.67% 0.00% 1.33% 1.00% 0.00% 0.00% 100.00%
NAPS 2.0700 2.0000 1.9900 1.9000 1.7500 1.5700 1.5400 5.05%
  YoY % 3.50% 0.50% 4.74% 8.57% 11.46% 1.95% -
  Horiz. % 134.42% 129.87% 129.22% 123.38% 113.64% 101.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 24.02 47.45 65.14 67.75 56.80 40.50 42.87 -9.20%
  YoY % -49.38% -27.16% -3.85% 19.28% 40.25% -5.53% -
  Horiz. % 56.03% 110.68% 151.95% 158.04% 132.49% 94.47% 100.00%
EPS 2.20 7.16 8.60 14.42 7.90 2.07 4.62 -11.62%
  YoY % -69.27% -16.74% -40.36% 82.53% 281.64% -55.19% -
  Horiz. % 47.62% 154.98% 186.15% 312.12% 171.00% 44.81% 100.00%
DPS 0.01 0.00 0.02 0.01 0.00 0.00 1.37 -55.92%
  YoY % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.73% 0.00% 1.46% 0.73% 0.00% 0.00% 100.00%
NAPS 0.9737 0.9373 0.9349 0.8494 0.7616 0.7164 0.7030 5.57%
  YoY % 3.88% 0.26% 10.07% 11.53% 6.31% 1.91% -
  Horiz. % 138.51% 133.33% 132.99% 120.83% 108.34% 101.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.7200 0.8000 0.9650 0.9150 0.7600 1.1100 0.6500 -
P/RPS 1.41 0.79 0.70 0.60 0.58 1.25 0.69 12.64%
  YoY % 78.48% 12.86% 16.67% 3.45% -53.60% 81.16% -
  Horiz. % 204.35% 114.49% 101.45% 86.96% 84.06% 181.16% 100.00%
P/EPS 15.42 5.23 5.27 2.84 4.19 24.47 6.43 15.68%
  YoY % 194.84% -0.76% 85.56% -32.22% -82.88% 280.56% -
  Horiz. % 239.81% 81.34% 81.96% 44.17% 65.16% 380.56% 100.00%
EY 6.49 19.11 18.96 35.25 23.88 4.09 15.56 -13.55%
  YoY % -66.04% 0.79% -46.21% 47.61% 483.86% -73.71% -
  Horiz. % 41.71% 122.81% 121.85% 226.54% 153.47% 26.29% 100.00%
DY 0.03 0.00 0.04 0.03 0.00 0.00 4.62 -56.77%
  YoY % 0.00% 0.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.65% 0.00% 0.87% 0.65% 0.00% 0.00% 100.00%
P/NAPS 0.35 0.40 0.48 0.48 0.43 0.71 0.42 -2.99%
  YoY % -12.50% -16.67% 0.00% 11.63% -39.44% 69.05% -
  Horiz. % 83.33% 95.24% 114.29% 114.29% 102.38% 169.05% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 29/05/14 29/05/13 29/05/12 23/05/11 26/05/10 -
Price 0.6900 0.8500 1.0300 1.1400 0.7000 1.0000 0.6500 -
P/RPS 1.35 0.84 0.74 0.75 0.54 1.13 0.69 11.82%
  YoY % 60.71% 13.51% -1.33% 38.89% -52.21% 63.77% -
  Horiz. % 195.65% 121.74% 107.25% 108.70% 78.26% 163.77% 100.00%
P/EPS 14.77 5.56 5.63 3.53 3.86 22.04 6.43 14.85%
  YoY % 165.65% -1.24% 59.49% -8.55% -82.49% 242.77% -
  Horiz. % 229.70% 86.47% 87.56% 54.90% 60.03% 342.77% 100.00%
EY 6.77 17.98 17.76 28.29 25.93 4.54 15.56 -12.94%
  YoY % -62.35% 1.24% -37.22% 9.10% 471.15% -70.82% -
  Horiz. % 43.51% 115.55% 114.14% 181.81% 166.65% 29.18% 100.00%
DY 0.03 0.00 0.04 0.03 0.00 0.00 4.62 -56.77%
  YoY % 0.00% 0.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.65% 0.00% 0.87% 0.65% 0.00% 0.00% 100.00%
P/NAPS 0.33 0.43 0.52 0.60 0.40 0.64 0.42 -3.94%
  YoY % -23.26% -17.31% -13.33% 50.00% -37.50% 52.38% -
  Horiz. % 78.57% 102.38% 123.81% 142.86% 95.24% 152.38% 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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers