Highlights

[SYMLIFE] QoQ Annualized Quarter Result on 2016-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     60.82%    YoY -     -69.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 240,086 234,652 189,952 144,279 138,988 130,826 159,980 30.92%
  QoQ % 2.32% 23.53% 31.66% 3.81% 6.24% -18.22% -
  Horiz. % 150.07% 146.68% 118.73% 90.19% 86.88% 81.78% 100.00%
PBT 35,913 28,836 21,356 17,581 8,933 8,004 12,400 102.53%
  QoQ % 24.54% 35.03% 21.47% 96.80% 11.61% -35.45% -
  Horiz. % 289.62% 232.55% 172.23% 141.78% 72.04% 64.55% 100.00%
Tax -9,322 -8,500 -5,264 -6,594 -3,376 -2,694 -7,700 13.53%
  QoQ % -9.68% -61.47% 20.17% -95.32% -25.32% 65.01% -
  Horiz. % 121.07% 110.39% 68.36% 85.64% 43.84% 34.99% 100.00%
NP 26,590 20,336 16,092 10,987 5,557 5,310 4,700 215.84%
  QoQ % 30.76% 26.37% 46.46% 97.70% 4.66% 12.98% -
  Horiz. % 565.76% 432.68% 342.38% 233.77% 118.24% 112.98% 100.00%
NP to SH 27,978 21,958 18,204 13,194 8,204 8,286 8,168 126.39%
  QoQ % 27.42% 20.62% 37.97% 60.82% -0.99% 1.44% -
  Horiz. % 342.54% 268.83% 222.87% 161.53% 100.44% 101.44% 100.00%
Tax Rate 25.96 % 29.48 % 24.65 % 37.51 % 37.79 % 33.66 % 62.10 % -43.94%
  QoQ % -11.94% 19.59% -34.28% -0.74% 12.27% -45.80% -
  Horiz. % 41.80% 47.47% 39.69% 60.40% 60.85% 54.20% 100.00%
Total Cost 213,496 214,316 173,860 133,292 133,430 125,516 155,280 23.53%
  QoQ % -0.38% 23.27% 30.44% -0.10% 6.31% -19.17% -
  Horiz. % 137.49% 138.02% 111.97% 85.84% 85.93% 80.83% 100.00%
Net Worth 597,931 589,419 587,955 583,206 587,075 597,493 601,255 -0.37%
  QoQ % 1.44% 0.25% 0.81% -0.66% -1.74% -0.63% -
  Horiz. % 99.45% 98.03% 97.79% 97.00% 97.64% 99.37% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - 56 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 597,931 589,419 587,955 583,206 587,075 597,493 601,255 -0.37%
  QoQ % 1.44% 0.25% 0.81% -0.66% -1.74% -0.63% -
  Horiz. % 99.45% 98.03% 97.79% 97.00% 97.64% 99.37% 100.00%
NOSH 282,015 282,019 282,670 281,742 282,247 281,836 283,611 -0.37%
  QoQ % -0.00% -0.23% 0.33% -0.18% 0.15% -0.63% -
  Horiz. % 99.44% 99.44% 99.67% 99.34% 99.52% 99.37% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.08 % 8.67 % 8.47 % 7.62 % 4.00 % 4.06 % 2.94 % 141.20%
  QoQ % 27.80% 2.36% 11.15% 90.50% -1.48% 38.10% -
  Horiz. % 376.87% 294.90% 288.10% 259.18% 136.05% 138.10% 100.00%
ROE 4.68 % 3.73 % 3.10 % 2.26 % 1.40 % 1.39 % 1.36 % 127.08%
  QoQ % 25.47% 20.32% 37.17% 61.43% 0.72% 2.21% -
  Horiz. % 344.12% 274.26% 227.94% 166.18% 102.94% 102.21% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 85.12 83.20 67.20 51.21 49.24 46.42 56.41 31.39%
  QoQ % 2.31% 23.81% 31.22% 4.00% 6.07% -17.71% -
  Horiz. % 150.90% 147.49% 119.13% 90.78% 87.29% 82.29% 100.00%
EPS 9.92 7.78 6.44 4.68 2.91 2.94 2.88 127.22%
  QoQ % 27.51% 20.81% 37.61% 60.82% -1.02% 2.08% -
  Horiz. % 344.44% 270.14% 223.61% 162.50% 101.04% 102.08% 100.00%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.1200 2.0900 2.0800 2.0700 2.0800 2.1200 2.1200 -
  QoQ % 1.44% 0.48% 0.48% -0.48% -1.89% 0.00% -
  Horiz. % 100.00% 98.58% 98.11% 97.64% 98.11% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 38.00 37.14 30.06 22.84 22.00 20.71 25.32 30.92%
  QoQ % 2.32% 23.55% 31.61% 3.82% 6.23% -18.21% -
  Horiz. % 150.08% 146.68% 118.72% 90.21% 86.89% 81.79% 100.00%
EPS 4.43 3.48 2.88 2.09 1.30 1.31 1.29 126.77%
  QoQ % 27.30% 20.83% 37.80% 60.77% -0.76% 1.55% -
  Horiz. % 343.41% 269.77% 223.26% 162.02% 100.78% 101.55% 100.00%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.9464 0.9329 0.9306 0.9231 0.9292 0.9457 0.9516 -0.36%
  QoQ % 1.45% 0.25% 0.81% -0.66% -1.74% -0.62% -
  Horiz. % 99.45% 98.03% 97.79% 97.01% 97.65% 99.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.6400 0.6750 0.6850 0.7200 0.7900 0.6900 0.8200 -
P/RPS 0.75 0.81 1.02 1.41 1.60 1.49 1.45 -35.44%
  QoQ % -7.41% -20.59% -27.66% -11.88% 7.38% 2.76% -
  Horiz. % 51.72% 55.86% 70.34% 97.24% 110.34% 102.76% 100.00%
P/EPS 6.45 8.67 10.64 15.37 27.18 23.47 28.47 -62.67%
  QoQ % -25.61% -18.52% -30.77% -43.45% 15.81% -17.56% -
  Horiz. % 22.66% 30.45% 37.37% 53.99% 95.47% 82.44% 100.00%
EY 15.50 11.53 9.40 6.50 3.68 4.26 3.51 167.95%
  QoQ % 34.43% 22.66% 44.62% 76.63% -13.62% 21.37% -
  Horiz. % 441.60% 328.49% 267.81% 185.19% 104.84% 121.37% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.30 0.32 0.33 0.35 0.38 0.33 0.39 -15.98%
  QoQ % -6.25% -3.03% -5.71% -7.89% 15.15% -15.38% -
  Horiz. % 76.92% 82.05% 84.62% 89.74% 97.44% 84.62% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 22/11/16 25/08/16 26/05/16 25/02/16 26/11/15 25/08/15 -
Price 0.7600 0.6600 0.7050 0.6900 0.7100 0.8050 0.7500 -
P/RPS 0.89 0.79 1.05 1.35 1.44 1.73 1.33 -23.40%
  QoQ % 12.66% -24.76% -22.22% -6.25% -16.76% 30.08% -
  Horiz. % 66.92% 59.40% 78.95% 101.50% 108.27% 130.08% 100.00%
P/EPS 7.66 8.48 10.95 14.73 24.43 27.38 26.04 -55.60%
  QoQ % -9.67% -22.56% -25.66% -39.71% -10.77% 5.15% -
  Horiz. % 29.42% 32.57% 42.05% 56.57% 93.82% 105.15% 100.00%
EY 13.05 11.80 9.13 6.79 4.09 3.65 3.84 125.20%
  QoQ % 10.59% 29.24% 34.46% 66.01% 12.05% -4.95% -
  Horiz. % 339.84% 307.29% 237.76% 176.82% 106.51% 95.05% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.36 0.32 0.34 0.33 0.34 0.38 0.35 1.89%
  QoQ % 12.50% -5.88% 3.03% -2.94% -10.53% 8.57% -
  Horiz. % 102.86% 91.43% 97.14% 94.29% 97.14% 108.57% 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
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

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