Highlights

[SYMLIFE] QoQ Cumulative Quarter Result on 2015-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     102.89%    YoY -     -87.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 47,488 144,279 104,241 65,413 39,995 286,121 259,040 -67.76%
  QoQ % -67.09% 38.41% 59.36% 63.55% -86.02% 10.45% -
  Horiz. % 18.33% 55.70% 40.24% 25.25% 15.44% 110.45% 100.00%
PBT 5,339 17,581 6,700 4,002 3,100 54,550 49,642 -77.42%
  QoQ % -69.63% 162.40% 67.42% 29.10% -94.32% 9.89% -
  Horiz. % 10.76% 35.42% 13.50% 8.06% 6.24% 109.89% 100.00%
Tax -1,316 -6,594 -2,532 -1,347 -1,925 -11,966 -10,603 -75.15%
  QoQ % 80.04% -160.43% -87.97% 30.03% 83.91% -12.85% -
  Horiz. % 12.41% 62.19% 23.88% 12.70% 18.16% 112.85% 100.00%
NP 4,023 10,987 4,168 2,655 1,175 42,584 39,039 -78.05%
  QoQ % -63.38% 163.60% 56.99% 125.96% -97.24% 9.08% -
  Horiz. % 10.31% 28.14% 10.68% 6.80% 3.01% 109.08% 100.00%
NP to SH 4,551 13,194 6,153 4,143 2,042 43,910 39,864 -76.50%
  QoQ % -65.51% 114.43% 48.52% 102.89% -95.35% 10.15% -
  Horiz. % 11.42% 33.10% 15.43% 10.39% 5.12% 110.15% 100.00%
Tax Rate 24.65 % 37.51 % 37.79 % 33.66 % 62.10 % 21.94 % 21.36 % 10.03%
  QoQ % -34.28% -0.74% 12.27% -45.80% 183.04% 2.72% -
  Horiz. % 115.40% 175.61% 176.92% 157.58% 290.73% 102.72% 100.00%
Total Cost 43,465 133,292 100,073 62,758 38,820 243,537 220,001 -66.11%
  QoQ % -67.39% 33.19% 59.46% 61.66% -84.06% 10.70% -
  Horiz. % 19.76% 60.59% 45.49% 28.53% 17.65% 110.70% 100.00%
Net Worth 587,955 583,206 587,075 597,493 601,255 583,929 592,458 -0.51%
  QoQ % 0.81% -0.66% -1.74% -0.63% 2.97% -1.44% -
  Horiz. % 99.24% 98.44% 99.09% 100.85% 101.48% 98.56% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 56 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 0.43 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 587,955 583,206 587,075 597,493 601,255 583,929 592,458 -0.51%
  QoQ % 0.81% -0.66% -1.74% -0.63% 2.97% -1.44% -
  Horiz. % 99.24% 98.44% 99.09% 100.85% 101.48% 98.56% 100.00%
NOSH 282,670 281,742 282,247 281,836 283,611 282,091 282,123 0.13%
  QoQ % 0.33% -0.18% 0.15% -0.63% 0.54% -0.01% -
  Horiz. % 100.19% 99.86% 100.04% 99.90% 100.53% 99.99% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.47 % 7.62 % 4.00 % 4.06 % 2.94 % 14.88 % 15.07 % -31.92%
  QoQ % 11.15% 90.50% -1.48% 38.10% -80.24% -1.26% -
  Horiz. % 56.20% 50.56% 26.54% 26.94% 19.51% 98.74% 100.00%
ROE 0.77 % 2.26 % 1.05 % 0.69 % 0.34 % 7.52 % 6.73 % -76.46%
  QoQ % -65.93% 115.24% 52.17% 102.94% -95.48% 11.74% -
  Horiz. % 11.44% 33.58% 15.60% 10.25% 5.05% 111.74% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 16.80 51.21 36.93 23.21 14.10 101.43 91.82 -67.80%
  QoQ % -67.19% 38.67% 59.11% 64.61% -86.10% 10.47% -
  Horiz. % 18.30% 55.77% 40.22% 25.28% 15.36% 110.47% 100.00%
EPS 1.61 4.68 2.18 1.47 0.72 15.57 14.13 -76.53%
  QoQ % -65.60% 114.68% 48.30% 104.17% -95.38% 10.19% -
  Horiz. % 11.39% 33.12% 15.43% 10.40% 5.10% 110.19% 100.00%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 2.0800 2.0700 2.0800 2.1200 2.1200 2.0700 2.1000 -0.64%
  QoQ % 0.48% -0.48% -1.89% 0.00% 2.42% -1.43% -
  Horiz. % 99.05% 98.57% 99.05% 100.95% 100.95% 98.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.91 24.02 17.36 10.89 6.66 47.64 43.13 -67.75%
  QoQ % -67.07% 38.36% 59.41% 63.51% -86.02% 10.46% -
  Horiz. % 18.34% 55.69% 40.25% 25.25% 15.44% 110.46% 100.00%
EPS 0.76 2.20 1.02 0.69 0.34 7.31 6.64 -76.46%
  QoQ % -65.45% 115.69% 47.83% 102.94% -95.35% 10.09% -
  Horiz. % 11.45% 33.13% 15.36% 10.39% 5.12% 110.09% 100.00%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.9790 0.9711 0.9775 0.9949 1.0011 0.9723 0.9865 -0.51%
  QoQ % 0.81% -0.65% -1.75% -0.62% 2.96% -1.44% -
  Horiz. % 99.24% 98.44% 99.09% 100.85% 101.48% 98.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.6850 0.7200 0.7900 0.6900 0.8200 0.8000 0.8500 -
P/RPS 4.08 1.41 2.14 2.97 5.81 0.79 0.93 168.23%
  QoQ % 189.36% -34.11% -27.95% -48.88% 635.44% -15.05% -
  Horiz. % 438.71% 151.61% 230.11% 319.35% 624.73% 84.95% 100.00%
P/EPS 42.55 15.37 36.24 46.94 113.89 5.14 6.02 268.74%
  QoQ % 176.84% -57.59% -22.80% -58.78% 2,115.76% -14.62% -
  Horiz. % 706.81% 255.32% 601.99% 779.73% 1,891.86% 85.38% 100.00%
EY 2.35 6.50 2.76 2.13 0.88 19.46 16.62 -72.89%
  QoQ % -63.85% 135.51% 29.58% 142.05% -95.48% 17.09% -
  Horiz. % 14.14% 39.11% 16.61% 12.82% 5.29% 117.09% 100.00%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.33 0.35 0.38 0.33 0.39 0.39 0.40 -12.05%
  QoQ % -5.71% -7.89% 15.15% -15.38% 0.00% -2.50% -
  Horiz. % 82.50% 87.50% 95.00% 82.50% 97.50% 97.50% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 26/11/15 25/08/15 29/05/15 26/02/15 -
Price 0.7050 0.6900 0.7100 0.8050 0.7500 0.8500 0.8550 -
P/RPS 4.20 1.35 1.92 3.47 5.32 0.84 0.93 173.47%
  QoQ % 211.11% -29.69% -44.67% -34.77% 533.33% -9.68% -
  Horiz. % 451.61% 145.16% 206.45% 373.12% 572.04% 90.32% 100.00%
P/EPS 43.79 14.73 32.57 54.76 104.17 5.46 6.05 274.63%
  QoQ % 197.28% -54.77% -40.52% -47.43% 1,807.88% -9.75% -
  Horiz. % 723.80% 243.47% 538.35% 905.12% 1,721.82% 90.25% 100.00%
EY 2.28 6.79 3.07 1.83 0.96 18.31 16.53 -73.34%
  QoQ % -66.42% 121.17% 67.76% 90.63% -94.76% 10.77% -
  Horiz. % 13.79% 41.08% 18.57% 11.07% 5.81% 110.77% 100.00%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.34 0.33 0.34 0.38 0.35 0.41 0.41 -11.74%
  QoQ % 3.03% -2.94% -10.53% 8.57% -14.63% 0.00% -
  Horiz. % 82.93% 80.49% 82.93% 92.68% 85.37% 100.00% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers