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 - 600,572
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 19.54 7.91 24.02 17.36 10.89 6.66 47.64 -44.71%
  QoQ % 147.03% -67.07% 38.36% 59.41% 63.51% -86.02% -
  Horiz. % 41.02% 16.60% 50.42% 36.44% 22.86% 13.98% 100.00%
EPS 1.83 0.76 2.20 1.02 0.69 0.34 7.31 -60.18%
  QoQ % 140.79% -65.45% 115.69% 47.83% 102.94% -95.35% -
  Horiz. % 25.03% 10.40% 30.10% 13.95% 9.44% 4.65% 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 0.9814 0.9790 0.9711 0.9775 0.9949 1.0011 0.9723 0.62%
  QoQ % 0.25% 0.81% -0.65% -1.75% -0.62% 2.96% -
  Horiz. % 100.94% 100.69% 99.88% 100.53% 102.32% 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.
 


 

358  242  498  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