Highlights

[SYMLIFE] YoY TTM Result on 2015-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     -24.32%    YoY -     -16.66%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 122,956 232,690 144,279 284,954 391,191 406,906 341,136 -15.63%
  YoY % -47.16% 61.28% -49.37% -27.16% -3.86% 19.28% -
  Horiz. % 36.04% 68.21% 42.29% 83.53% 114.67% 119.28% 100.00%
PBT 37,968 33,911 17,581 53,383 64,392 109,951 61,616 -7.75%
  YoY % 11.96% 92.88% -67.07% -17.10% -41.44% 78.45% -
  Horiz. % 61.62% 55.04% 28.53% 86.64% 104.51% 178.45% 100.00%
Tax -5,921 -3,652 -6,594 -11,686 -13,478 -24,053 -14,737 -14.09%
  YoY % -62.13% 44.62% 43.57% 13.30% 43.97% -63.22% -
  Horiz. % 40.18% 24.78% 44.74% 79.30% 91.46% 163.22% 100.00%
NP 32,047 30,259 10,987 41,697 50,914 85,898 46,879 -6.14%
  YoY % 5.91% 175.41% -73.65% -18.10% -40.73% 83.23% -
  Horiz. % 68.36% 64.55% 23.44% 88.95% 108.61% 183.23% 100.00%
NP to SH 33,157 31,822 13,194 43,023 51,624 86,591 47,435 -5.79%
  YoY % 4.20% 141.19% -69.33% -16.66% -40.38% 82.55% -
  Horiz. % 69.90% 67.09% 27.81% 90.70% 108.83% 182.55% 100.00%
Tax Rate 15.59 % 10.77 % 37.51 % 21.89 % 20.93 % 21.88 % 23.92 % -6.88%
  YoY % 44.75% -71.29% 71.36% 4.59% -4.34% -8.53% -
  Horiz. % 65.18% 45.03% 156.81% 91.51% 87.50% 91.47% 100.00%
Total Cost 90,909 202,431 133,292 243,257 340,277 321,008 294,257 -17.77%
  YoY % -55.09% 51.87% -45.21% -28.51% 6.00% 9.09% -
  Horiz. % 30.89% 68.79% 45.30% 82.67% 115.64% 109.09% 100.00%
Net Worth 634,497 609,188 584,798 562,898 561,494 510,132 457,404 5.60%
  YoY % 4.15% 4.17% 3.89% 0.25% 10.07% 11.53% -
  Horiz. % 138.72% 133.18% 127.85% 123.06% 122.76% 111.53% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 0 84 56 0 112 80 0 -
  YoY % 0.00% 49.75% 0.00% 0.00% 40.12% 0.00% -
  Horiz. % 0.00% 105.04% 70.15% 0.00% 140.12% 100.00% -
Div Payout % - % 0.27 % 0.43 % - % 0.22 % 0.09 % - % -
  YoY % 0.00% -37.21% 0.00% 0.00% 144.44% 0.00% -
  Horiz. % 0.00% 300.00% 477.78% 0.00% 244.44% 100.00% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 634,497 609,188 584,798 562,898 561,494 510,132 457,404 5.60%
  YoY % 4.15% 4.17% 3.89% 0.25% 10.07% 11.53% -
  Horiz. % 138.72% 133.18% 127.85% 123.06% 122.76% 111.53% 100.00%
NOSH 281,999 282,031 282,511 281,449 282,158 268,490 261,373 1.27%
  YoY % -0.01% -0.17% 0.38% -0.25% 5.09% 2.72% -
  Horiz. % 107.89% 107.90% 108.09% 107.68% 107.95% 102.72% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 26.06 % 13.00 % 7.62 % 14.63 % 13.02 % 21.11 % 13.74 % 11.25%
  YoY % 100.46% 70.60% -47.92% 12.37% -38.32% 53.64% -
  Horiz. % 189.67% 94.61% 55.46% 106.48% 94.76% 153.64% 100.00%
ROE 5.23 % 5.22 % 2.26 % 7.64 % 9.19 % 16.97 % 10.37 % -10.78%
  YoY % 0.19% 130.97% -70.42% -16.87% -45.85% 63.65% -
  Horiz. % 50.43% 50.34% 21.79% 73.67% 88.62% 163.65% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 43.60 82.50 51.07 101.25 138.64 151.55 130.52 -16.69%
  YoY % -47.15% 61.54% -49.56% -26.97% -8.52% 16.11% -
  Horiz. % 33.40% 63.21% 39.13% 77.57% 106.22% 116.11% 100.00%
EPS 11.76 11.28 4.67 15.29 18.30 32.25 18.15 -6.97%
  YoY % 4.26% 141.54% -69.46% -16.45% -43.26% 77.69% -
  Horiz. % 64.79% 62.15% 25.73% 84.24% 100.83% 177.69% 100.00%
DPS 0.00 0.03 0.02 0.00 0.04 0.03 0.00 -
  YoY % 0.00% 50.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 0.00% 100.00% 66.67% 0.00% 133.33% 100.00% -
NAPS 2.2500 2.1600 2.0700 2.0000 1.9900 1.9000 1.7500 4.28%
  YoY % 4.17% 4.35% 3.50% 0.50% 4.74% 8.57% -
  Horiz. % 128.57% 123.43% 118.29% 114.29% 113.71% 108.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 20.47 38.74 24.02 47.45 65.14 67.75 56.80 -15.64%
  YoY % -47.16% 61.28% -49.38% -27.16% -3.85% 19.28% -
  Horiz. % 36.04% 68.20% 42.29% 83.54% 114.68% 119.28% 100.00%
EPS 5.52 5.30 2.20 7.16 8.60 14.42 7.90 -5.80%
  YoY % 4.15% 140.91% -69.27% -16.74% -40.36% 82.53% -
  Horiz. % 69.87% 67.09% 27.85% 90.63% 108.86% 182.53% 100.00%
DPS 0.00 0.01 0.01 0.00 0.02 0.01 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 0.00% 200.00% 100.00% -
NAPS 1.0565 1.0143 0.9737 0.9373 0.9349 0.8494 0.7616 5.60%
  YoY % 4.16% 4.17% 3.88% 0.26% 10.07% 11.53% -
  Horiz. % 138.72% 133.18% 127.85% 123.07% 122.75% 111.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.8000 0.8650 0.7200 0.8000 0.9650 0.9150 0.7600 -
P/RPS 1.83 1.05 1.41 0.79 0.70 0.60 0.58 21.10%
  YoY % 74.29% -25.53% 78.48% 12.86% 16.67% 3.45% -
  Horiz. % 315.52% 181.03% 243.10% 136.21% 120.69% 103.45% 100.00%
P/EPS 6.80 7.67 15.42 5.23 5.27 2.84 4.19 8.40%
  YoY % -11.34% -50.26% 194.84% -0.76% 85.56% -32.22% -
  Horiz. % 162.29% 183.05% 368.02% 124.82% 125.78% 67.78% 100.00%
EY 14.70 13.04 6.49 19.11 18.96 35.25 23.88 -7.76%
  YoY % 12.73% 100.92% -66.04% 0.79% -46.21% 47.61% -
  Horiz. % 61.56% 54.61% 27.18% 80.03% 79.40% 147.61% 100.00%
DY 0.00 0.03 0.03 0.00 0.04 0.03 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 0.00% 133.33% 100.00% -
P/NAPS 0.36 0.40 0.35 0.40 0.48 0.48 0.43 -2.92%
  YoY % -10.00% 14.29% -12.50% -16.67% 0.00% 11.63% -
  Horiz. % 83.72% 93.02% 81.40% 93.02% 111.63% 111.63% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 24/05/17 26/05/16 29/05/15 29/05/14 29/05/13 29/05/12 -
Price 0.6600 1.0400 0.6900 0.8500 1.0300 1.1400 0.7000 -
P/RPS 1.51 1.26 1.35 0.84 0.74 0.75 0.54 18.69%
  YoY % 19.84% -6.67% 60.71% 13.51% -1.33% 38.89% -
  Horiz. % 279.63% 233.33% 250.00% 155.56% 137.04% 138.89% 100.00%
P/EPS 5.61 9.22 14.77 5.56 5.63 3.53 3.86 6.43%
  YoY % -39.15% -37.58% 165.65% -1.24% 59.49% -8.55% -
  Horiz. % 145.34% 238.86% 382.64% 144.04% 145.85% 91.45% 100.00%
EY 17.81 10.85 6.77 17.98 17.76 28.29 25.93 -6.07%
  YoY % 64.15% 60.27% -62.35% 1.24% -37.22% 9.10% -
  Horiz. % 68.68% 41.84% 26.11% 69.34% 68.49% 109.10% 100.00%
DY 0.00 0.03 0.03 0.00 0.04 0.03 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 0.00% 133.33% 100.00% -
P/NAPS 0.29 0.48 0.33 0.43 0.52 0.60 0.40 -5.22%
  YoY % -39.58% 45.45% -23.26% -17.31% -13.33% 50.00% -
  Horiz. % 72.50% 120.00% 82.50% 107.50% 130.00% 150.00% 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.
 


 

321  363  483  1102 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.025+0.01 
 SANICHI 0.04-0.01 
 JAKS 1.27-0.03 
 TDM 0.3050.00 
 FPGROUP 0.70+0.06 
 DGB-WB 0.01-0.005 
 SAPNRG 0.26-0.005 
 ARMADA 0.49+0.03 
 HSI-H8F 0.245+0.015 
 DGB 0.15+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers