Highlights

[SYMLIFE] QoQ Cumulative Quarter Result on 2016-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     91.13%    YoY -     241.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 67,488 36,865 232,690 180,065 117,326 47,488 144,279 -39.71%
  QoQ % 83.07% -84.16% 29.23% 53.47% 147.06% -67.09% -
  Horiz. % 46.78% 25.55% 161.28% 124.80% 81.32% 32.91% 100.00%
PBT 17,585 13,636 33,911 26,935 14,418 5,339 17,581 0.02%
  QoQ % 28.96% -59.79% 25.90% 86.82% 170.05% -69.63% -
  Horiz. % 100.02% 77.56% 192.88% 153.21% 82.01% 30.37% 100.00%
Tax -596 -608 -3,652 -6,992 -4,250 -1,316 -6,594 -79.83%
  QoQ % 1.97% 83.35% 47.77% -64.52% -222.95% 80.04% -
  Horiz. % 9.04% 9.22% 55.38% 106.04% 64.45% 19.96% 100.00%
NP 16,989 13,028 30,259 19,943 10,168 4,023 10,987 33.68%
  QoQ % 30.40% -56.95% 51.73% 96.13% 152.75% -63.38% -
  Horiz. % 154.63% 118.58% 275.41% 181.51% 92.55% 36.62% 100.00%
NP to SH 17,561 13,328 31,822 20,984 10,979 4,551 13,194 20.98%
  QoQ % 31.76% -58.12% 51.65% 91.13% 141.24% -65.51% -
  Horiz. % 133.10% 101.02% 241.19% 159.04% 83.21% 34.49% 100.00%
Tax Rate 3.39 % 4.46 % 10.77 % 25.96 % 29.48 % 24.65 % 37.51 % -79.83%
  QoQ % -23.99% -58.59% -58.51% -11.94% 19.59% -34.28% -
  Horiz. % 9.04% 11.89% 28.71% 69.21% 78.59% 65.72% 100.00%
Total Cost 50,499 23,837 202,431 160,122 107,158 43,465 133,292 -47.61%
  QoQ % 111.85% -88.22% 26.42% 49.43% 146.54% -67.39% -
  Horiz. % 37.89% 17.88% 151.87% 120.13% 80.39% 32.61% 100.00%
Net Worth 617,312 622,724 609,204 597,931 589,419 587,955 583,206 3.86%
  QoQ % -0.87% 2.22% 1.89% 1.44% 0.25% 0.81% -
  Horiz. % 105.85% 106.78% 104.46% 102.52% 101.07% 100.81% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 84 - - - 56 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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. % 0.00% 0.00% 62.79% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 617,312 622,724 609,204 597,931 589,419 587,955 583,206 3.86%
  QoQ % -0.87% 2.22% 1.89% 1.44% 0.25% 0.81% -
  Horiz. % 105.85% 106.78% 104.46% 102.52% 101.07% 100.81% 100.00%
NOSH 281,878 281,775 282,039 282,015 282,019 282,670 281,742 0.03%
  QoQ % 0.04% -0.09% 0.01% -0.00% -0.23% 0.33% -
  Horiz. % 100.05% 100.01% 100.11% 100.10% 100.10% 100.33% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 25.17 % 35.34 % 13.00 % 11.08 % 8.67 % 8.47 % 7.62 % 121.63%
  QoQ % -28.78% 171.85% 17.33% 27.80% 2.36% 11.15% -
  Horiz. % 330.31% 463.78% 170.60% 145.41% 113.78% 111.15% 100.00%
ROE 2.84 % 2.14 % 5.22 % 3.51 % 1.86 % 0.77 % 2.26 % 16.43%
  QoQ % 32.71% -59.00% 48.72% 88.71% 141.56% -65.93% -
  Horiz. % 125.66% 94.69% 230.97% 155.31% 82.30% 34.07% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 23.94 13.08 82.50 63.84 41.60 16.80 51.21 -39.74%
  QoQ % 83.03% -84.15% 29.23% 53.46% 147.62% -67.19% -
  Horiz. % 46.75% 25.54% 161.10% 124.66% 81.23% 32.81% 100.00%
EPS 6.23 4.73 11.28 7.44 3.89 1.61 4.68 20.99%
  QoQ % 31.71% -58.07% 51.61% 91.26% 141.61% -65.60% -
  Horiz. % 133.12% 101.07% 241.03% 158.97% 83.12% 34.40% 100.00%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.1900 2.2100 2.1600 2.1200 2.0900 2.0800 2.0700 3.82%
  QoQ % -0.90% 2.31% 1.89% 1.44% 0.48% 0.48% -
  Horiz. % 105.80% 106.76% 104.35% 102.42% 100.97% 100.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 10.68 5.83 36.83 28.50 18.57 7.52 22.84 -39.73%
  QoQ % 83.19% -84.17% 29.23% 53.47% 146.94% -67.08% -
  Horiz. % 46.76% 25.53% 161.25% 124.78% 81.30% 32.92% 100.00%
EPS 2.78 2.11 5.04 3.32 1.74 0.72 2.09 20.93%
  QoQ % 31.75% -58.13% 51.81% 90.80% 141.67% -65.55% -
  Horiz. % 133.01% 100.96% 241.15% 158.85% 83.25% 34.45% 100.00%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9771 0.9856 0.9642 0.9464 0.9329 0.9306 0.9231 3.86%
  QoQ % -0.86% 2.22% 1.88% 1.45% 0.25% 0.81% -
  Horiz. % 105.85% 106.77% 104.45% 102.52% 101.06% 100.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.8850 1.0000 0.8650 0.6400 0.6750 0.6850 0.7200 -
P/RPS 3.70 7.64 1.05 1.00 1.62 4.08 1.41 90.14%
  QoQ % -51.57% 627.62% 5.00% -38.27% -60.29% 189.36% -
  Horiz. % 262.41% 541.84% 74.47% 70.92% 114.89% 289.36% 100.00%
P/EPS 14.21 21.14 7.67 8.60 17.34 42.55 15.37 -5.09%
  QoQ % -32.78% 175.62% -10.81% -50.40% -59.25% 176.84% -
  Horiz. % 92.45% 137.54% 49.90% 55.95% 112.82% 276.84% 100.00%
EY 7.04 4.73 13.04 11.63 5.77 2.35 6.50 5.46%
  QoQ % 48.84% -63.73% 12.12% 101.56% 145.53% -63.85% -
  Horiz. % 108.31% 72.77% 200.62% 178.92% 88.77% 36.15% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.40 0.45 0.40 0.30 0.32 0.33 0.35 9.30%
  QoQ % -11.11% 12.50% 33.33% -6.25% -3.03% -5.71% -
  Horiz. % 114.29% 128.57% 114.29% 85.71% 91.43% 94.29% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 29/08/17 24/05/17 27/02/17 22/11/16 25/08/16 26/05/16 -
Price 0.8000 0.8900 1.0400 0.7600 0.6600 0.7050 0.6900 -
P/RPS 3.34 6.80 1.26 1.19 1.59 4.20 1.35 82.83%
  QoQ % -50.88% 439.68% 5.88% -25.16% -62.14% 211.11% -
  Horiz. % 247.41% 503.70% 93.33% 88.15% 117.78% 311.11% 100.00%
P/EPS 12.84 18.82 9.22 10.22 16.95 43.79 14.73 -8.74%
  QoQ % -31.77% 104.12% -9.78% -39.71% -61.29% 197.28% -
  Horiz. % 87.17% 127.77% 62.59% 69.38% 115.07% 297.28% 100.00%
EY 7.79 5.31 10.85 9.79 5.90 2.28 6.79 9.58%
  QoQ % 46.70% -51.06% 10.83% 65.93% 158.77% -66.42% -
  Horiz. % 114.73% 78.20% 159.79% 144.18% 86.89% 33.58% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.37 0.40 0.48 0.36 0.32 0.34 0.33 7.92%
  QoQ % -7.50% -16.67% 33.33% 12.50% -5.88% 3.03% -
  Horiz. % 112.12% 121.21% 145.45% 109.09% 96.97% 103.03% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

533  508  563  490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.275-0.01 
 KGROUP 0.050.00 
 PNEPCB 0.38-0.04 
 AT 0.18-0.005 
 PHB 0.0250.00 
 QES 0.355+0.05 
 DNEX 0.22+0.015 
 IRIS 0.4050.00 
 XOX 0.095-0.01 

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!
PARTNERS & BROKERS