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 - 600,572
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 38.74 29.98 19.54 7.91 24.02 17.36 10.89 132.86%
  QoQ % 29.22% 53.43% 147.03% -67.07% 38.36% 59.41% -
  Horiz. % 355.74% 275.30% 179.43% 72.64% 220.57% 159.41% 100.00%
EPS 5.30 3.49 1.83 0.76 2.20 1.02 0.69 288.82%
  QoQ % 51.86% 90.71% 140.79% -65.45% 115.69% 47.83% -
  Horiz. % 768.12% 505.80% 265.22% 110.14% 318.84% 147.83% 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 1.0144 0.9956 0.9814 0.9790 0.9711 0.9775 0.9949 1.30%
  QoQ % 1.89% 1.45% 0.25% 0.81% -0.65% -1.75% -
  Horiz. % 101.96% 100.07% 98.64% 98.40% 97.61% 98.25% 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.
 


 

359  242  497  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers