Highlights

[SYMLIFE] QoQ Annualized Quarter Result on 2015-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -81.40%    YoY -     -81.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 144,279 138,988 130,826 159,980 286,121 345,386 253,850 -31.36%
  QoQ % 3.81% 6.24% -18.22% -44.09% -17.16% 36.06% -
  Horiz. % 56.84% 54.75% 51.54% 63.02% 112.71% 136.06% 100.00%
PBT 17,581 8,933 8,004 12,400 54,550 66,189 78,250 -63.01%
  QoQ % 96.80% 11.61% -35.45% -77.27% -17.58% -15.41% -
  Horiz. % 22.47% 11.42% 10.23% 15.85% 69.71% 84.59% 100.00%
Tax -6,594 -3,376 -2,694 -7,700 -11,966 -14,137 -12,204 -33.64%
  QoQ % -95.32% -25.32% 65.01% 35.65% 15.36% -15.84% -
  Horiz. % 54.03% 27.66% 22.07% 63.09% 98.05% 115.84% 100.00%
NP 10,987 5,557 5,310 4,700 42,584 52,052 66,046 -69.72%
  QoQ % 97.70% 4.66% 12.98% -88.96% -18.19% -21.19% -
  Horiz. % 16.64% 8.41% 8.04% 7.12% 64.48% 78.81% 100.00%
NP to SH 13,194 8,204 8,286 8,168 43,910 53,152 66,748 -66.03%
  QoQ % 60.82% -0.99% 1.44% -81.40% -17.39% -20.37% -
  Horiz. % 19.77% 12.29% 12.41% 12.24% 65.78% 79.63% 100.00%
Tax Rate 37.51 % 37.79 % 33.66 % 62.10 % 21.94 % 21.36 % 15.60 % 79.38%
  QoQ % -0.74% 12.27% -45.80% 183.04% 2.72% 36.92% -
  Horiz. % 240.45% 242.24% 215.77% 398.08% 140.64% 136.92% 100.00%
Total Cost 133,292 133,430 125,516 155,280 243,537 293,334 187,804 -20.42%
  QoQ % -0.10% 6.31% -19.17% -36.24% -16.98% 56.19% -
  Horiz. % 70.97% 71.05% 66.83% 82.68% 129.68% 156.19% 100.00%
Net Worth 583,206 587,075 597,493 601,255 583,929 592,458 595,258 -1.35%
  QoQ % -0.66% -1.74% -0.63% 2.97% -1.44% -0.47% -
  Horiz. % 97.98% 98.63% 100.38% 101.01% 98.10% 99.53% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 56 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.43 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 583,206 587,075 597,493 601,255 583,929 592,458 595,258 -1.35%
  QoQ % -0.66% -1.74% -0.63% 2.97% -1.44% -0.47% -
  Horiz. % 97.98% 98.63% 100.38% 101.01% 98.10% 99.53% 100.00%
NOSH 281,742 282,247 281,836 283,611 282,091 282,123 282,113 -0.09%
  QoQ % -0.18% 0.15% -0.63% 0.54% -0.01% 0.00% -
  Horiz. % 99.87% 100.05% 99.90% 100.53% 99.99% 100.00% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.62 % 4.00 % 4.06 % 2.94 % 14.88 % 15.07 % 26.02 % -55.87%
  QoQ % 90.50% -1.48% 38.10% -80.24% -1.26% -42.08% -
  Horiz. % 29.29% 15.37% 15.60% 11.30% 57.19% 57.92% 100.00%
ROE 2.26 % 1.40 % 1.39 % 1.36 % 7.52 % 8.97 % 11.21 % -65.58%
  QoQ % 61.43% 0.72% 2.21% -81.91% -16.16% -19.98% -
  Horiz. % 20.16% 12.49% 12.40% 12.13% 67.08% 80.02% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 51.21 49.24 46.42 56.41 101.43 122.42 89.98 -31.30%
  QoQ % 4.00% 6.07% -17.71% -44.39% -17.15% 36.05% -
  Horiz. % 56.91% 54.72% 51.59% 62.69% 112.73% 136.05% 100.00%
EPS 4.68 2.91 2.94 2.88 15.57 18.84 23.66 -66.02%
  QoQ % 60.82% -1.02% 2.08% -81.50% -17.36% -20.37% -
  Horiz. % 19.78% 12.30% 12.43% 12.17% 65.81% 79.63% 100.00%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 2.0700 2.0800 2.1200 2.1200 2.0700 2.1000 2.1100 -1.27%
  QoQ % -0.48% -1.89% 0.00% 2.42% -1.43% -0.47% -
  Horiz. % 98.10% 98.58% 100.47% 100.47% 98.10% 99.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 24.02 23.14 21.78 26.64 47.64 57.51 42.27 -31.37%
  QoQ % 3.80% 6.24% -18.24% -44.08% -17.16% 36.05% -
  Horiz. % 56.83% 54.74% 51.53% 63.02% 112.70% 136.05% 100.00%
EPS 2.20 1.37 1.38 1.36 7.31 8.85 11.11 -65.99%
  QoQ % 60.58% -0.72% 1.47% -81.40% -17.40% -20.34% -
  Horiz. % 19.80% 12.33% 12.42% 12.24% 65.80% 79.66% 100.00%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.9711 0.9775 0.9949 1.0011 0.9723 0.9865 0.9912 -1.36%
  QoQ % -0.65% -1.75% -0.62% 2.96% -1.44% -0.47% -
  Horiz. % 97.97% 98.62% 100.37% 101.00% 98.09% 99.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.7200 0.7900 0.6900 0.8200 0.8000 0.8500 1.0700 -
P/RPS 1.41 1.60 1.49 1.45 0.79 0.69 1.19 11.96%
  QoQ % -11.88% 7.38% 2.76% 83.54% 14.49% -42.02% -
  Horiz. % 118.49% 134.45% 125.21% 121.85% 66.39% 57.98% 100.00%
P/EPS 15.37 27.18 23.47 28.47 5.14 4.51 4.52 125.96%
  QoQ % -43.45% 15.81% -17.56% 453.89% 13.97% -0.22% -
  Horiz. % 340.04% 601.33% 519.25% 629.87% 113.72% 99.78% 100.00%
EY 6.50 3.68 4.26 3.51 19.46 22.16 22.11 -55.75%
  QoQ % 76.63% -13.62% 21.37% -81.96% -12.18% 0.23% -
  Horiz. % 29.40% 16.64% 19.27% 15.88% 88.01% 100.23% 100.00%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.35 0.38 0.33 0.39 0.39 0.40 0.51 -22.18%
  QoQ % -7.89% 15.15% -15.38% 0.00% -2.50% -21.57% -
  Horiz. % 68.63% 74.51% 64.71% 76.47% 76.47% 78.43% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 26/11/15 25/08/15 29/05/15 26/02/15 27/11/14 -
Price 0.6900 0.7100 0.8050 0.7500 0.8500 0.8550 0.9700 -
P/RPS 1.35 1.44 1.73 1.33 0.84 0.70 1.08 16.02%
  QoQ % -6.25% -16.76% 30.08% 58.33% 20.00% -35.19% -
  Horiz. % 125.00% 133.33% 160.19% 123.15% 77.78% 64.81% 100.00%
P/EPS 14.73 24.43 27.38 26.04 5.46 4.54 4.10 134.39%
  QoQ % -39.71% -10.77% 5.15% 376.92% 20.26% 10.73% -
  Horiz. % 359.27% 595.85% 667.80% 635.12% 133.17% 110.73% 100.00%
EY 6.79 4.09 3.65 3.84 18.31 22.04 24.39 -57.33%
  QoQ % 66.01% 12.05% -4.95% -79.03% -16.92% -9.64% -
  Horiz. % 27.84% 16.77% 14.97% 15.74% 75.07% 90.36% 100.00%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.33 0.34 0.38 0.35 0.41 0.41 0.46 -19.85%
  QoQ % -2.94% -10.53% 8.57% -14.63% 0.00% -10.87% -
  Horiz. % 71.74% 73.91% 82.61% 76.09% 89.13% 89.13% 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.
 


 

248  289  519  1218 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.36-0.15 
 TDM 0.315+0.015 
 HSI-H8K 0.16+0.05 
 SUPERMX 1.43+0.12 
 HUBLINE 0.0450.00 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers