Highlights

[SYMLIFE] QoQ Annualized Quarter Result on 2015-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -0.99%    YoY -     -84.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 234,652 189,952 144,279 138,988 130,826 159,980 286,121 -12.35%
  QoQ % 23.53% 31.66% 3.81% 6.24% -18.22% -44.09% -
  Horiz. % 82.01% 66.39% 50.43% 48.58% 45.72% 55.91% 100.00%
PBT 28,836 21,356 17,581 8,933 8,004 12,400 54,550 -34.55%
  QoQ % 35.03% 21.47% 96.80% 11.61% -35.45% -77.27% -
  Horiz. % 52.86% 39.15% 32.23% 16.38% 14.67% 22.73% 100.00%
Tax -8,500 -5,264 -6,594 -3,376 -2,694 -7,700 -11,966 -20.34%
  QoQ % -61.47% 20.17% -95.32% -25.32% 65.01% 35.65% -
  Horiz. % 71.03% 43.99% 55.11% 28.21% 22.51% 64.35% 100.00%
NP 20,336 16,092 10,987 5,557 5,310 4,700 42,584 -38.82%
  QoQ % 26.37% 46.46% 97.70% 4.66% 12.98% -88.96% -
  Horiz. % 47.76% 37.79% 25.80% 13.05% 12.47% 11.04% 100.00%
NP to SH 21,958 18,204 13,194 8,204 8,286 8,168 43,910 -36.92%
  QoQ % 20.62% 37.97% 60.82% -0.99% 1.44% -81.40% -
  Horiz. % 50.01% 41.46% 30.05% 18.68% 18.87% 18.60% 100.00%
Tax Rate 29.48 % 24.65 % 37.51 % 37.79 % 33.66 % 62.10 % 21.94 % 21.70%
  QoQ % 19.59% -34.28% -0.74% 12.27% -45.80% 183.04% -
  Horiz. % 134.37% 112.35% 170.97% 172.24% 153.42% 283.04% 100.00%
Total Cost 214,316 173,860 133,292 133,430 125,516 155,280 243,537 -8.15%
  QoQ % 23.27% 30.44% -0.10% 6.31% -19.17% -36.24% -
  Horiz. % 88.00% 71.39% 54.73% 54.79% 51.54% 63.76% 100.00%
Net Worth 589,419 587,955 583,206 587,075 597,493 601,255 583,929 0.62%
  QoQ % 0.25% 0.81% -0.66% -1.74% -0.63% 2.97% -
  Horiz. % 100.94% 100.69% 99.88% 100.54% 102.32% 102.97% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 56 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 0.43 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 589,419 587,955 583,206 587,075 597,493 601,255 583,929 0.62%
  QoQ % 0.25% 0.81% -0.66% -1.74% -0.63% 2.97% -
  Horiz. % 100.94% 100.69% 99.88% 100.54% 102.32% 102.97% 100.00%
NOSH 282,019 282,670 281,742 282,247 281,836 283,611 282,091 -0.02%
  QoQ % -0.23% 0.33% -0.18% 0.15% -0.63% 0.54% -
  Horiz. % 99.97% 100.21% 99.88% 100.06% 99.91% 100.54% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.67 % 8.47 % 7.62 % 4.00 % 4.06 % 2.94 % 14.88 % -30.17%
  QoQ % 2.36% 11.15% 90.50% -1.48% 38.10% -80.24% -
  Horiz. % 58.27% 56.92% 51.21% 26.88% 27.28% 19.76% 100.00%
ROE 3.73 % 3.10 % 2.26 % 1.40 % 1.39 % 1.36 % 7.52 % -37.26%
  QoQ % 20.32% 37.17% 61.43% 0.72% 2.21% -81.91% -
  Horiz. % 49.60% 41.22% 30.05% 18.62% 18.48% 18.09% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 83.20 67.20 51.21 49.24 46.42 56.41 101.43 -12.34%
  QoQ % 23.81% 31.22% 4.00% 6.07% -17.71% -44.39% -
  Horiz. % 82.03% 66.25% 50.49% 48.55% 45.77% 55.61% 100.00%
EPS 7.78 6.44 4.68 2.91 2.94 2.88 15.57 -36.95%
  QoQ % 20.81% 37.61% 60.82% -1.02% 2.08% -81.50% -
  Horiz. % 49.97% 41.36% 30.06% 18.69% 18.88% 18.50% 100.00%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 2.0900 2.0800 2.0700 2.0800 2.1200 2.1200 2.0700 0.64%
  QoQ % 0.48% 0.48% -0.48% -1.89% 0.00% 2.42% -
  Horiz. % 100.97% 100.48% 100.00% 100.48% 102.42% 102.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/06/19 30/06/16 31/03/16 31/12/15 30/09/15 30/06/13 31/03/15 CAGR
RPS 39.07 31.63 24.02 23.14 21.78 26.64 47.64 -12.35%
  QoQ % 23.52% 31.68% 3.80% 6.24% -18.24% -44.08% -
  Horiz. % 82.01% 66.39% 50.42% 48.57% 45.72% 55.92% 100.00%
EPS 3.66 3.03 2.20 1.37 1.38 1.36 7.31 -36.87%
  QoQ % 20.79% 37.73% 60.58% -0.72% 1.47% -81.40% -
  Horiz. % 50.07% 41.45% 30.10% 18.74% 18.88% 18.60% 100.00%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.9814 0.9790 0.9711 0.9775 0.9949 1.0011 0.9723 0.62%
  QoQ % 0.25% 0.81% -0.65% -1.75% -0.62% 2.96% -
  Horiz. % 100.94% 100.69% 99.88% 100.53% 102.32% 102.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.6750 0.6850 0.7200 0.7900 0.6900 0.8200 0.8000 -
P/RPS 0.81 1.02 1.41 1.60 1.49 1.45 0.79 1.68%
  QoQ % -20.59% -27.66% -11.88% 7.38% 2.76% 83.54% -
  Horiz. % 102.53% 129.11% 178.48% 202.53% 188.61% 183.54% 100.00%
P/EPS 8.67 10.64 15.37 27.18 23.47 28.47 5.14 41.57%
  QoQ % -18.52% -30.77% -43.45% 15.81% -17.56% 453.89% -
  Horiz. % 168.68% 207.00% 299.03% 528.79% 456.61% 553.89% 100.00%
EY 11.53 9.40 6.50 3.68 4.26 3.51 19.46 -29.39%
  QoQ % 22.66% 44.62% 76.63% -13.62% 21.37% -81.96% -
  Horiz. % 59.25% 48.30% 33.40% 18.91% 21.89% 18.04% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.32 0.33 0.35 0.38 0.33 0.39 0.39 -12.32%
  QoQ % -3.03% -5.71% -7.89% 15.15% -15.38% 0.00% -
  Horiz. % 82.05% 84.62% 89.74% 97.44% 84.62% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 25/08/16 26/05/16 25/02/16 26/11/15 25/08/15 29/05/15 -
Price 0.6600 0.7050 0.6900 0.7100 0.8050 0.7500 0.8500 -
P/RPS 0.79 1.05 1.35 1.44 1.73 1.33 0.84 -4.00%
  QoQ % -24.76% -22.22% -6.25% -16.76% 30.08% 58.33% -
  Horiz. % 94.05% 125.00% 160.71% 171.43% 205.95% 158.33% 100.00%
P/EPS 8.48 10.95 14.73 24.43 27.38 26.04 5.46 34.00%
  QoQ % -22.56% -25.66% -39.71% -10.77% 5.15% 376.92% -
  Horiz. % 155.31% 200.55% 269.78% 447.44% 501.47% 476.92% 100.00%
EY 11.80 9.13 6.79 4.09 3.65 3.84 18.31 -25.33%
  QoQ % 29.24% 34.46% 66.01% 12.05% -4.95% -79.03% -
  Horiz. % 64.45% 49.86% 37.08% 22.34% 19.93% 20.97% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.32 0.34 0.33 0.34 0.38 0.35 0.41 -15.19%
  QoQ % -5.88% 3.03% -2.94% -10.53% 8.57% -14.63% -
  Horiz. % 78.05% 82.93% 80.49% 82.93% 92.68% 85.37% 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.
 


 

323  280  530  1142 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.57+0.12 
 ICON 0.40+0.28 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers