Highlights

[SYMLIFE] YoY TTM Result on 2014-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     2.88%    YoY -     -40.38%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 232,690 144,279 284,954 391,191 406,906 341,136 243,232 -0.74%
  YoY % 61.28% -49.37% -27.16% -3.86% 19.28% 40.25% -
  Horiz. % 95.67% 59.32% 117.15% 160.83% 167.29% 140.25% 100.00%
PBT 33,911 17,581 53,383 64,392 109,951 61,616 20,340 8.88%
  YoY % 92.88% -67.07% -17.10% -41.44% 78.45% 202.93% -
  Horiz. % 166.72% 86.44% 262.45% 316.58% 540.57% 302.93% 100.00%
Tax -3,652 -6,594 -11,686 -13,478 -24,053 -14,737 -8,379 -12.91%
  YoY % 44.62% 43.57% 13.30% 43.97% -63.22% -75.88% -
  Horiz. % 43.59% 78.70% 139.47% 160.85% 287.06% 175.88% 100.00%
NP 30,259 10,987 41,697 50,914 85,898 46,879 11,961 16.71%
  YoY % 175.41% -73.65% -18.10% -40.73% 83.23% 291.93% -
  Horiz. % 252.98% 91.86% 348.61% 425.67% 718.15% 391.93% 100.00%
NP to SH 31,822 13,194 43,023 51,624 86,591 47,435 12,433 16.94%
  YoY % 141.19% -69.33% -16.66% -40.38% 82.55% 281.52% -
  Horiz. % 255.95% 106.12% 346.04% 415.22% 696.46% 381.52% 100.00%
Tax Rate 10.77 % 37.51 % 21.89 % 20.93 % 21.88 % 23.92 % 41.19 % -20.02%
  YoY % -71.29% 71.36% 4.59% -4.34% -8.53% -41.93% -
  Horiz. % 26.15% 91.07% 53.14% 50.81% 53.12% 58.07% 100.00%
Total Cost 202,431 133,292 243,257 340,277 321,008 294,257 231,271 -2.19%
  YoY % 51.87% -45.21% -28.51% 6.00% 9.09% 27.23% -
  Horiz. % 87.53% 57.63% 105.18% 147.13% 138.80% 127.23% 100.00%
Net Worth 609,188 584,798 562,898 561,494 510,132 457,404 430,264 5.96%
  YoY % 4.17% 3.89% 0.25% 10.07% 11.53% 6.31% -
  Horiz. % 141.58% 135.92% 130.83% 130.50% 118.56% 106.31% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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 % 0.27 % 0.43 % - % 0.22 % 0.09 % - % - % -
  YoY % -37.21% 0.00% 0.00% 144.44% 0.00% 0.00% -
  Horiz. % 300.00% 477.78% 0.00% 244.44% 100.00% - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 609,188 584,798 562,898 561,494 510,132 457,404 430,264 5.96%
  YoY % 4.17% 3.89% 0.25% 10.07% 11.53% 6.31% -
  Horiz. % 141.58% 135.92% 130.83% 130.50% 118.56% 106.31% 100.00%
NOSH 282,031 282,511 281,449 282,158 268,490 261,373 274,054 0.48%
  YoY % -0.17% 0.38% -0.25% 5.09% 2.72% -4.63% -
  Horiz. % 102.91% 103.09% 102.70% 102.96% 97.97% 95.37% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 13.00 % 7.62 % 14.63 % 13.02 % 21.11 % 13.74 % 4.92 % 17.56%
  YoY % 70.60% -47.92% 12.37% -38.32% 53.64% 179.27% -
  Horiz. % 264.23% 154.88% 297.36% 264.63% 429.07% 279.27% 100.00%
ROE 5.22 % 2.26 % 7.64 % 9.19 % 16.97 % 10.37 % 2.89 % 10.35%
  YoY % 130.97% -70.42% -16.87% -45.85% 63.65% 258.82% -
  Horiz. % 180.62% 78.20% 264.36% 317.99% 587.20% 358.82% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 82.50 51.07 101.25 138.64 151.55 130.52 88.75 -1.21%
  YoY % 61.54% -49.56% -26.97% -8.52% 16.11% 47.06% -
  Horiz. % 92.96% 57.54% 114.08% 156.21% 170.76% 147.06% 100.00%
EPS 11.28 4.67 15.29 18.30 32.25 18.15 4.54 16.36%
  YoY % 141.54% -69.46% -16.45% -43.26% 77.69% 299.78% -
  Horiz. % 248.46% 102.86% 336.78% 403.08% 710.35% 399.78% 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 2.1600 2.0700 2.0000 1.9900 1.9000 1.7500 1.5700 5.46%
  YoY % 4.35% 3.50% 0.50% 4.74% 8.57% 11.46% -
  Horiz. % 137.58% 131.85% 127.39% 126.75% 121.02% 111.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 36.83 22.84 45.10 61.92 64.40 53.99 38.50 -0.74%
  YoY % 61.25% -49.36% -27.16% -3.85% 19.28% 40.23% -
  Horiz. % 95.66% 59.32% 117.14% 160.83% 167.27% 140.23% 100.00%
EPS 5.04 2.09 6.81 8.17 13.71 7.51 1.97 16.93%
  YoY % 141.15% -69.31% -16.65% -40.41% 82.56% 281.22% -
  Horiz. % 255.84% 106.09% 345.69% 414.72% 695.94% 381.22% 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 0.9642 0.9256 0.8909 0.8887 0.8074 0.7240 0.6810 5.96%
  YoY % 4.17% 3.89% 0.25% 10.07% 11.52% 6.31% -
  Horiz. % 141.59% 135.92% 130.82% 130.50% 118.56% 106.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.8650 0.7200 0.8000 0.9650 0.9150 0.7600 1.1100 -
P/RPS 1.05 1.41 0.79 0.70 0.60 0.58 1.25 -2.86%
  YoY % -25.53% 78.48% 12.86% 16.67% 3.45% -53.60% -
  Horiz. % 84.00% 112.80% 63.20% 56.00% 48.00% 46.40% 100.00%
P/EPS 7.67 15.42 5.23 5.27 2.84 4.19 24.47 -17.57%
  YoY % -50.26% 194.84% -0.76% 85.56% -32.22% -82.88% -
  Horiz. % 31.34% 63.02% 21.37% 21.54% 11.61% 17.12% 100.00%
EY 13.04 6.49 19.11 18.96 35.25 23.88 4.09 21.30%
  YoY % 100.92% -66.04% 0.79% -46.21% 47.61% 483.86% -
  Horiz. % 318.83% 158.68% 467.24% 463.57% 861.86% 583.86% 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 0.40 0.35 0.40 0.48 0.48 0.43 0.71 -9.11%
  YoY % 14.29% -12.50% -16.67% 0.00% 11.63% -39.44% -
  Horiz. % 56.34% 49.30% 56.34% 67.61% 67.61% 60.56% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 26/05/16 29/05/15 29/05/14 29/05/13 29/05/12 23/05/11 -
Price 1.0400 0.6900 0.8500 1.0300 1.1400 0.7000 1.0000 -
P/RPS 1.26 1.35 0.84 0.74 0.75 0.54 1.13 1.83%
  YoY % -6.67% 60.71% 13.51% -1.33% 38.89% -52.21% -
  Horiz. % 111.50% 119.47% 74.34% 65.49% 66.37% 47.79% 100.00%
P/EPS 9.22 14.77 5.56 5.63 3.53 3.86 22.04 -13.51%
  YoY % -37.58% 165.65% -1.24% 59.49% -8.55% -82.49% -
  Horiz. % 41.83% 67.01% 25.23% 25.54% 16.02% 17.51% 100.00%
EY 10.85 6.77 17.98 17.76 28.29 25.93 4.54 15.61%
  YoY % 60.27% -62.35% 1.24% -37.22% 9.10% 471.15% -
  Horiz. % 238.99% 149.12% 396.04% 391.19% 623.13% 571.15% 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 0.48 0.33 0.43 0.52 0.60 0.40 0.64 -4.68%
  YoY % 45.45% -23.26% -17.31% -13.33% 50.00% -37.50% -
  Horiz. % 75.00% 51.56% 67.19% 81.25% 93.75% 62.50% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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