Highlights

[SYMLIFE] QoQ Cumulative Quarter Result on 2016-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     -65.51%    YoY -     122.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 232,690 180,065 117,326 47,488 144,279 104,241 65,413 132.85%
  QoQ % 29.23% 53.47% 147.06% -67.09% 38.41% 59.36% -
  Horiz. % 355.72% 275.27% 179.36% 72.60% 220.57% 159.36% 100.00%
PBT 33,911 26,935 14,418 5,339 17,581 6,700 4,002 315.09%
  QoQ % 25.90% 86.82% 170.05% -69.63% 162.40% 67.42% -
  Horiz. % 847.35% 673.04% 360.27% 133.41% 439.31% 167.42% 100.00%
Tax -3,652 -6,992 -4,250 -1,316 -6,594 -2,532 -1,347 94.32%
  QoQ % 47.77% -64.52% -222.95% 80.04% -160.43% -87.97% -
  Horiz. % 271.12% 519.08% 315.52% 97.70% 489.53% 187.97% 100.00%
NP 30,259 19,943 10,168 4,023 10,987 4,168 2,655 405.69%
  QoQ % 51.73% 96.13% 152.75% -63.38% 163.60% 56.99% -
  Horiz. % 1,139.70% 751.15% 382.98% 151.53% 413.82% 156.99% 100.00%
NP to SH 31,822 20,984 10,979 4,551 13,194 6,153 4,143 288.81%
  QoQ % 51.65% 91.13% 141.24% -65.51% 114.43% 48.52% -
  Horiz. % 768.09% 506.49% 265.00% 109.85% 318.46% 148.52% 100.00%
Tax Rate 10.77 % 25.96 % 29.48 % 24.65 % 37.51 % 37.79 % 33.66 % -53.19%
  QoQ % -58.51% -11.94% 19.59% -34.28% -0.74% 12.27% -
  Horiz. % 32.00% 77.12% 87.58% 73.23% 111.44% 112.27% 100.00%
Total Cost 202,431 160,122 107,158 43,465 133,292 100,073 62,758 118.15%
  QoQ % 26.42% 49.43% 146.54% -67.39% 33.19% 59.46% -
  Horiz. % 322.56% 255.14% 170.75% 69.26% 212.39% 159.46% 100.00%
Net Worth 609,204 597,931 589,419 587,955 583,206 587,075 597,493 1.30%
  QoQ % 1.89% 1.44% 0.25% 0.81% -0.66% -1.74% -
  Horiz. % 101.96% 100.07% 98.65% 98.40% 97.61% 98.26% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 84 - - - 56 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.16% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 0.27 % - % - % - % 0.43 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.79% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 609,204 597,931 589,419 587,955 583,206 587,075 597,493 1.30%
  QoQ % 1.89% 1.44% 0.25% 0.81% -0.66% -1.74% -
  Horiz. % 101.96% 100.07% 98.65% 98.40% 97.61% 98.26% 100.00%
NOSH 282,039 282,015 282,019 282,670 281,742 282,247 281,836 0.05%
  QoQ % 0.01% -0.00% -0.23% 0.33% -0.18% 0.15% -
  Horiz. % 100.07% 100.06% 100.06% 100.30% 99.97% 100.15% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 13.00 % 11.08 % 8.67 % 8.47 % 7.62 % 4.00 % 4.06 % 117.09%
  QoQ % 17.33% 27.80% 2.36% 11.15% 90.50% -1.48% -
  Horiz. % 320.20% 272.91% 213.55% 208.62% 187.68% 98.52% 100.00%
ROE 5.22 % 3.51 % 1.86 % 0.77 % 2.26 % 1.05 % 0.69 % 284.90%
  QoQ % 48.72% 88.71% 141.56% -65.93% 115.24% 52.17% -
  Horiz. % 756.52% 508.70% 269.57% 111.59% 327.54% 152.17% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 82.50 63.84 41.60 16.80 51.21 36.93 23.21 132.73%
  QoQ % 29.23% 53.46% 147.62% -67.19% 38.67% 59.11% -
  Horiz. % 355.45% 275.05% 179.23% 72.38% 220.64% 159.11% 100.00%
EPS 11.28 7.44 3.89 1.61 4.68 2.18 1.47 288.56%
  QoQ % 51.61% 91.26% 141.61% -65.60% 114.68% 48.30% -
  Horiz. % 767.35% 506.12% 264.63% 109.52% 318.37% 148.30% 100.00%
DPS 0.03 0.00 0.00 0.00 0.02 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.1600 2.1200 2.0900 2.0800 2.0700 2.0800 2.1200 1.25%
  QoQ % 1.89% 1.44% 0.48% 0.48% -0.48% -1.89% -
  Horiz. % 101.89% 100.00% 98.58% 98.11% 97.64% 98.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 36.83 28.50 18.57 7.52 22.84 16.50 10.35 132.90%
  QoQ % 29.23% 53.47% 146.94% -67.08% 38.42% 59.42% -
  Horiz. % 355.85% 275.36% 179.42% 72.66% 220.68% 159.42% 100.00%
EPS 5.04 3.32 1.74 0.72 2.09 0.97 0.66 287.31%
  QoQ % 51.81% 90.80% 141.67% -65.55% 115.46% 46.97% -
  Horiz. % 763.64% 503.03% 263.64% 109.09% 316.67% 146.97% 100.00%
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9642 0.9464 0.9329 0.9306 0.9231 0.9292 0.9457 1.30%
  QoQ % 1.88% 1.45% 0.25% 0.81% -0.66% -1.74% -
  Horiz. % 101.96% 100.07% 98.65% 98.40% 97.61% 98.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.8650 0.6400 0.6750 0.6850 0.7200 0.7900 0.6900 -
P/RPS 1.05 1.00 1.62 4.08 1.41 2.14 2.97 -49.97%
  QoQ % 5.00% -38.27% -60.29% 189.36% -34.11% -27.95% -
  Horiz. % 35.35% 33.67% 54.55% 137.37% 47.47% 72.05% 100.00%
P/EPS 7.67 8.60 17.34 42.55 15.37 36.24 46.94 -70.08%
  QoQ % -10.81% -50.40% -59.25% 176.84% -57.59% -22.80% -
  Horiz. % 16.34% 18.32% 36.94% 90.65% 32.74% 77.20% 100.00%
EY 13.04 11.63 5.77 2.35 6.50 2.76 2.13 234.29%
  QoQ % 12.12% 101.56% 145.53% -63.85% 135.51% 29.58% -
  Horiz. % 612.21% 546.01% 270.89% 110.33% 305.16% 129.58% 100.00%
DY 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.40 0.30 0.32 0.33 0.35 0.38 0.33 13.67%
  QoQ % 33.33% -6.25% -3.03% -5.71% -7.89% 15.15% -
  Horiz. % 121.21% 90.91% 96.97% 100.00% 106.06% 115.15% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 27/02/17 22/11/16 25/08/16 26/05/16 25/02/16 26/11/15 -
Price 1.0400 0.7600 0.6600 0.7050 0.6900 0.7100 0.8050 -
P/RPS 1.26 1.19 1.59 4.20 1.35 1.92 3.47 -49.07%
  QoQ % 5.88% -25.16% -62.14% 211.11% -29.69% -44.67% -
  Horiz. % 36.31% 34.29% 45.82% 121.04% 38.90% 55.33% 100.00%
P/EPS 9.22 10.22 16.95 43.79 14.73 32.57 54.76 -69.48%
  QoQ % -9.78% -39.71% -61.29% 197.28% -54.77% -40.52% -
  Horiz. % 16.84% 18.66% 30.95% 79.97% 26.90% 59.48% 100.00%
EY 10.85 9.79 5.90 2.28 6.79 3.07 1.83 227.23%
  QoQ % 10.83% 65.93% 158.77% -66.42% 121.17% 67.76% -
  Horiz. % 592.90% 534.97% 322.40% 124.59% 371.04% 167.76% 100.00%
DY 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.48 0.36 0.32 0.34 0.33 0.34 0.38 16.84%
  QoQ % 33.33% 12.50% -5.88% 3.03% -2.94% -10.53% -
  Horiz. % 126.32% 94.74% 84.21% 89.47% 86.84% 89.47% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

160  886  566  902 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.29+0.03 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.085-0.005 
 PHB 0.0250.00 
 XOX-WC 0.015+0.01 
 QES 0.355-0.025 
 LUSTER 0.19+0.005 
 VIZIONE 0.225-0.045 
 SAPNRG 0.115-0.005 

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!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS