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 - 600,572
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 39.98 39.07 31.63 24.02 23.14 21.78 26.64 30.92%
  QoQ % 2.33% 23.52% 31.68% 3.80% 6.24% -18.24% -
  Horiz. % 150.08% 146.66% 118.73% 90.17% 86.86% 81.76% 100.00%
EPS 4.66 3.66 3.03 2.20 1.37 1.38 1.36 126.44%
  QoQ % 27.32% 20.79% 37.73% 60.58% -0.72% 1.47% -
  Horiz. % 342.65% 269.12% 222.79% 161.76% 100.74% 101.47% 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 0.9956 0.9814 0.9790 0.9711 0.9775 0.9949 1.0011 -0.36%
  QoQ % 1.45% 0.25% 0.81% -0.65% -1.75% -0.62% -
  Horiz. % 99.45% 98.03% 97.79% 97.00% 97.64% 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.
 


 

170  136  416  1541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DBE 0.035+0.005 
 DYNACIA-PA 0.0450.00 
 DYNACIA 0.0850.00 
 HSI-H8F 0.075-0.05 
 XDL 0.115+0.005 
 ARMADA 0.48+0.015 
 SAPNRG 0.27+0.01 
 AT 0.050.00 
 EKOVEST 0.825+0.015 
 HSI-C7J 0.115+0.03 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers