Highlights

[SYMLIFE] QoQ Cumulative Quarter Result on 2015-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     48.52%    YoY -     -84.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 117,326 47,488 144,279 104,241 65,413 39,995 286,121 -44.72%
  QoQ % 147.06% -67.09% 38.41% 59.36% 63.55% -86.02% -
  Horiz. % 41.01% 16.60% 50.43% 36.43% 22.86% 13.98% 100.00%
PBT 14,418 5,339 17,581 6,700 4,002 3,100 54,550 -58.71%
  QoQ % 170.05% -69.63% 162.40% 67.42% 29.10% -94.32% -
  Horiz. % 26.43% 9.79% 32.23% 12.28% 7.34% 5.68% 100.00%
Tax -4,250 -1,316 -6,594 -2,532 -1,347 -1,925 -11,966 -49.75%
  QoQ % -222.95% 80.04% -160.43% -87.97% 30.03% 83.91% -
  Horiz. % 35.52% 11.00% 55.11% 21.16% 11.26% 16.09% 100.00%
NP 10,168 4,023 10,987 4,168 2,655 1,175 42,584 -61.41%
  QoQ % 152.75% -63.38% 163.60% 56.99% 125.96% -97.24% -
  Horiz. % 23.88% 9.45% 25.80% 9.79% 6.23% 2.76% 100.00%
NP to SH 10,979 4,551 13,194 6,153 4,143 2,042 43,910 -60.21%
  QoQ % 141.24% -65.51% 114.43% 48.52% 102.89% -95.35% -
  Horiz. % 25.00% 10.36% 30.05% 14.01% 9.44% 4.65% 100.00%
Tax Rate 29.48 % 24.65 % 37.51 % 37.79 % 33.66 % 62.10 % 21.94 % 21.70%
  QoQ % 19.59% -34.28% -0.74% 12.27% -45.80% 183.04% -
  Horiz. % 134.37% 112.35% 170.97% 172.24% 153.42% 283.04% 100.00%
Total Cost 107,158 43,465 133,292 100,073 62,758 38,820 243,537 -42.06%
  QoQ % 146.54% -67.39% 33.19% 59.46% 61.66% -84.06% -
  Horiz. % 44.00% 17.85% 54.73% 41.09% 25.77% 15.94% 100.00%
Net Worth 589,419 587,955 583,206 587,075 597,493 601,255 583,929 0.62%
  QoQ % 0.25% 0.81% -0.66% -1.74% -0.63% 2.97% -
  Horiz. % 100.94% 100.69% 99.88% 100.54% 102.32% 102.97% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 56 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 589,419 587,955 583,206 587,075 597,493 601,255 583,929 0.62%
  QoQ % 0.25% 0.81% -0.66% -1.74% -0.63% 2.97% -
  Horiz. % 100.94% 100.69% 99.88% 100.54% 102.32% 102.97% 100.00%
NOSH 282,019 282,670 281,742 282,247 281,836 283,611 282,091 -0.02%
  QoQ % -0.23% 0.33% -0.18% 0.15% -0.63% 0.54% -
  Horiz. % 99.97% 100.21% 99.88% 100.06% 99.91% 100.54% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.67 % 8.47 % 7.62 % 4.00 % 4.06 % 2.94 % 14.88 % -30.17%
  QoQ % 2.36% 11.15% 90.50% -1.48% 38.10% -80.24% -
  Horiz. % 58.27% 56.92% 51.21% 26.88% 27.28% 19.76% 100.00%
ROE 1.86 % 0.77 % 2.26 % 1.05 % 0.69 % 0.34 % 7.52 % -60.50%
  QoQ % 141.56% -65.93% 115.24% 52.17% 102.94% -95.48% -
  Horiz. % 24.73% 10.24% 30.05% 13.96% 9.18% 4.52% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 41.60 16.80 51.21 36.93 23.21 14.10 101.43 -44.71%
  QoQ % 147.62% -67.19% 38.67% 59.11% 64.61% -86.10% -
  Horiz. % 41.01% 16.56% 50.49% 36.41% 22.88% 13.90% 100.00%
EPS 3.89 1.61 4.68 2.18 1.47 0.72 15.57 -60.23%
  QoQ % 141.61% -65.60% 114.68% 48.30% 104.17% -95.38% -
  Horiz. % 24.98% 10.34% 30.06% 14.00% 9.44% 4.62% 100.00%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 2.0900 2.0800 2.0700 2.0800 2.1200 2.1200 2.0700 0.64%
  QoQ % 0.48% 0.48% -0.48% -1.89% 0.00% 2.42% -
  Horiz. % 100.97% 100.48% 100.00% 100.48% 102.42% 102.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 18.57 7.52 22.84 16.50 10.35 6.33 45.29 -44.72%
  QoQ % 146.94% -67.08% 38.42% 59.42% 63.51% -86.02% -
  Horiz. % 41.00% 16.60% 50.43% 36.43% 22.85% 13.98% 100.00%
EPS 1.74 0.72 2.09 0.97 0.66 0.32 6.95 -60.18%
  QoQ % 141.67% -65.55% 115.46% 46.97% 106.25% -95.40% -
  Horiz. % 25.04% 10.36% 30.07% 13.96% 9.50% 4.60% 100.00%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.9329 0.9306 0.9231 0.9292 0.9457 0.9516 0.9242 0.62%
  QoQ % 0.25% 0.81% -0.66% -1.74% -0.62% 2.96% -
  Horiz. % 100.94% 100.69% 99.88% 100.54% 102.33% 102.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.6750 0.6850 0.7200 0.7900 0.6900 0.8200 0.8000 -
P/RPS 1.62 4.08 1.41 2.14 2.97 5.81 0.79 61.20%
  QoQ % -60.29% 189.36% -34.11% -27.95% -48.88% 635.44% -
  Horiz. % 205.06% 516.46% 178.48% 270.89% 375.95% 735.44% 100.00%
P/EPS 17.34 42.55 15.37 36.24 46.94 113.89 5.14 124.44%
  QoQ % -59.25% 176.84% -57.59% -22.80% -58.78% 2,115.76% -
  Horiz. % 337.35% 827.82% 299.03% 705.06% 913.23% 2,215.76% 100.00%
EY 5.77 2.35 6.50 2.76 2.13 0.88 19.46 -55.44%
  QoQ % 145.53% -63.85% 135.51% 29.58% 142.05% -95.48% -
  Horiz. % 29.65% 12.08% 33.40% 14.18% 10.95% 4.52% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.32 0.33 0.35 0.38 0.33 0.39 0.39 -12.32%
  QoQ % -3.03% -5.71% -7.89% 15.15% -15.38% 0.00% -
  Horiz. % 82.05% 84.62% 89.74% 97.44% 84.62% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 25/08/16 26/05/16 25/02/16 26/11/15 25/08/15 29/05/15 -
Price 0.6600 0.7050 0.6900 0.7100 0.8050 0.7500 0.8500 -
P/RPS 1.59 4.20 1.35 1.92 3.47 5.32 0.84 52.84%
  QoQ % -62.14% 211.11% -29.69% -44.67% -34.77% 533.33% -
  Horiz. % 189.29% 500.00% 160.71% 228.57% 413.10% 633.33% 100.00%
P/EPS 16.95 43.79 14.73 32.57 54.76 104.17 5.46 112.37%
  QoQ % -61.29% 197.28% -54.77% -40.52% -47.43% 1,807.88% -
  Horiz. % 310.44% 802.01% 269.78% 596.52% 1,002.93% 1,907.88% 100.00%
EY 5.90 2.28 6.79 3.07 1.83 0.96 18.31 -52.90%
  QoQ % 158.77% -66.42% 121.17% 67.76% 90.63% -94.76% -
  Horiz. % 32.22% 12.45% 37.08% 16.77% 9.99% 5.24% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.32 0.34 0.33 0.34 0.38 0.35 0.41 -15.19%
  QoQ % -5.88% 3.03% -2.94% -10.53% 8.57% -14.63% -
  Horiz. % 78.05% 82.93% 80.49% 82.93% 92.68% 85.37% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
2. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. STEEL Industry - HOT ! ! The Huat Project
5. A BEARISH outlook for Covid-19. GENERAL
6. Malaysia Electronics Industry 5G TECH MANUFACTURING
7. Gloves and the United States - Something Funny Trying to Make Sense Bursa Investments
8. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
PARTNERS & BROKERS