Highlights

[SYMLIFE] QoQ Annualized Quarter Result on 2015-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     1.44%    YoY -     -87.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 189,952 144,279 138,988 130,826 159,980 286,121 345,386 -32.90%
  QoQ % 31.66% 3.81% 6.24% -18.22% -44.09% -17.16% -
  Horiz. % 55.00% 41.77% 40.24% 37.88% 46.32% 82.84% 100.00%
PBT 21,356 17,581 8,933 8,004 12,400 54,550 66,189 -52.99%
  QoQ % 21.47% 96.80% 11.61% -35.45% -77.27% -17.58% -
  Horiz. % 32.27% 26.56% 13.50% 12.09% 18.73% 82.42% 100.00%
Tax -5,264 -6,594 -3,376 -2,694 -7,700 -11,966 -14,137 -48.27%
  QoQ % 20.17% -95.32% -25.32% 65.01% 35.65% 15.36% -
  Horiz. % 37.23% 46.64% 23.88% 19.06% 54.47% 84.64% 100.00%
NP 16,092 10,987 5,557 5,310 4,700 42,584 52,052 -54.31%
  QoQ % 46.46% 97.70% 4.66% 12.98% -88.96% -18.19% -
  Horiz. % 30.92% 21.11% 10.68% 10.20% 9.03% 81.81% 100.00%
NP to SH 18,204 13,194 8,204 8,286 8,168 43,910 53,152 -51.08%
  QoQ % 37.97% 60.82% -0.99% 1.44% -81.40% -17.39% -
  Horiz. % 34.25% 24.82% 15.43% 15.59% 15.37% 82.61% 100.00%
Tax Rate 24.65 % 37.51 % 37.79 % 33.66 % 62.10 % 21.94 % 21.36 % 10.03%
  QoQ % -34.28% -0.74% 12.27% -45.80% 183.04% 2.72% -
  Horiz. % 115.40% 175.61% 176.92% 157.58% 290.73% 102.72% 100.00%
Total Cost 173,860 133,292 133,430 125,516 155,280 243,537 293,334 -29.46%
  QoQ % 30.44% -0.10% 6.31% -19.17% -36.24% -16.98% -
  Horiz. % 59.27% 45.44% 45.49% 42.79% 52.94% 83.02% 100.00%
Net Worth 587,955 583,206 587,075 597,493 601,255 583,929 592,458 -0.51%
  QoQ % 0.81% -0.66% -1.74% -0.63% 2.97% -1.44% -
  Horiz. % 99.24% 98.44% 99.09% 100.85% 101.48% 98.56% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 56 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 0.43 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 587,955 583,206 587,075 597,493 601,255 583,929 592,458 -0.51%
  QoQ % 0.81% -0.66% -1.74% -0.63% 2.97% -1.44% -
  Horiz. % 99.24% 98.44% 99.09% 100.85% 101.48% 98.56% 100.00%
NOSH 282,670 281,742 282,247 281,836 283,611 282,091 282,123 0.13%
  QoQ % 0.33% -0.18% 0.15% -0.63% 0.54% -0.01% -
  Horiz. % 100.19% 99.86% 100.04% 99.90% 100.53% 99.99% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.47 % 7.62 % 4.00 % 4.06 % 2.94 % 14.88 % 15.07 % -31.92%
  QoQ % 11.15% 90.50% -1.48% 38.10% -80.24% -1.26% -
  Horiz. % 56.20% 50.56% 26.54% 26.94% 19.51% 98.74% 100.00%
ROE 3.10 % 2.26 % 1.40 % 1.39 % 1.36 % 7.52 % 8.97 % -50.78%
  QoQ % 37.17% 61.43% 0.72% 2.21% -81.91% -16.16% -
  Horiz. % 34.56% 25.20% 15.61% 15.50% 15.16% 83.84% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 67.20 51.21 49.24 46.42 56.41 101.43 122.42 -32.98%
  QoQ % 31.22% 4.00% 6.07% -17.71% -44.39% -17.15% -
  Horiz. % 54.89% 41.83% 40.22% 37.92% 46.08% 82.85% 100.00%
EPS 6.44 4.68 2.91 2.94 2.88 15.57 18.84 -51.14%
  QoQ % 37.61% 60.82% -1.02% 2.08% -81.50% -17.36% -
  Horiz. % 34.18% 24.84% 15.45% 15.61% 15.29% 82.64% 100.00%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 2.0800 2.0700 2.0800 2.1200 2.1200 2.0700 2.1000 -0.64%
  QoQ % 0.48% -0.48% -1.89% 0.00% 2.42% -1.43% -
  Horiz. % 99.05% 98.57% 99.05% 100.95% 100.95% 98.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 31.63 24.02 23.14 21.78 26.64 47.64 57.51 -32.90%
  QoQ % 31.68% 3.80% 6.24% -18.24% -44.08% -17.16% -
  Horiz. % 55.00% 41.77% 40.24% 37.87% 46.32% 82.84% 100.00%
EPS 3.03 2.20 1.37 1.38 1.36 7.31 8.85 -51.09%
  QoQ % 37.73% 60.58% -0.72% 1.47% -81.40% -17.40% -
  Horiz. % 34.24% 24.86% 15.48% 15.59% 15.37% 82.60% 100.00%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.9790 0.9711 0.9775 0.9949 1.0011 0.9723 0.9865 -0.51%
  QoQ % 0.81% -0.65% -1.75% -0.62% 2.96% -1.44% -
  Horiz. % 99.24% 98.44% 99.09% 100.85% 101.48% 98.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.6850 0.7200 0.7900 0.6900 0.8200 0.8000 0.8500 -
P/RPS 1.02 1.41 1.60 1.49 1.45 0.79 0.69 29.80%
  QoQ % -27.66% -11.88% 7.38% 2.76% 83.54% 14.49% -
  Horiz. % 147.83% 204.35% 231.88% 215.94% 210.14% 114.49% 100.00%
P/EPS 10.64 15.37 27.18 23.47 28.47 5.14 4.51 77.31%
  QoQ % -30.77% -43.45% 15.81% -17.56% 453.89% 13.97% -
  Horiz. % 235.92% 340.80% 602.66% 520.40% 631.26% 113.97% 100.00%
EY 9.40 6.50 3.68 4.26 3.51 19.46 22.16 -43.57%
  QoQ % 44.62% 76.63% -13.62% 21.37% -81.96% -12.18% -
  Horiz. % 42.42% 29.33% 16.61% 19.22% 15.84% 87.82% 100.00%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.33 0.35 0.38 0.33 0.39 0.39 0.40 -12.05%
  QoQ % -5.71% -7.89% 15.15% -15.38% 0.00% -2.50% -
  Horiz. % 82.50% 87.50% 95.00% 82.50% 97.50% 97.50% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 26/11/15 25/08/15 29/05/15 26/02/15 -
Price 0.7050 0.6900 0.7100 0.8050 0.7500 0.8500 0.8550 -
P/RPS 1.05 1.35 1.44 1.73 1.33 0.84 0.70 31.07%
  QoQ % -22.22% -6.25% -16.76% 30.08% 58.33% 20.00% -
  Horiz. % 150.00% 192.86% 205.71% 247.14% 190.00% 120.00% 100.00%
P/EPS 10.95 14.73 24.43 27.38 26.04 5.46 4.54 79.94%
  QoQ % -25.66% -39.71% -10.77% 5.15% 376.92% 20.26% -
  Horiz. % 241.19% 324.45% 538.11% 603.08% 573.57% 120.26% 100.00%
EY 9.13 6.79 4.09 3.65 3.84 18.31 22.04 -44.46%
  QoQ % 34.46% 66.01% 12.05% -4.95% -79.03% -16.92% -
  Horiz. % 41.42% 30.81% 18.56% 16.56% 17.42% 83.08% 100.00%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.34 0.33 0.34 0.38 0.35 0.41 0.41 -11.74%
  QoQ % 3.03% -2.94% -10.53% 8.57% -14.63% 0.00% -
  Horiz. % 82.93% 80.49% 82.93% 92.68% 85.37% 100.00% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers