Highlights

[SYMLIFE] QoQ Cumulative Quarter Result on 2016-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     114.43%    YoY -     -69.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 180,065 117,326 47,488 144,279 104,241 65,413 39,995 171.42%
  QoQ % 53.47% 147.06% -67.09% 38.41% 59.36% 63.55% -
  Horiz. % 450.22% 293.35% 118.73% 360.74% 260.64% 163.55% 100.00%
PBT 26,935 14,418 5,339 17,581 6,700 4,002 3,100 319.88%
  QoQ % 86.82% 170.05% -69.63% 162.40% 67.42% 29.10% -
  Horiz. % 868.87% 465.10% 172.23% 567.13% 216.13% 129.10% 100.00%
Tax -6,992 -4,250 -1,316 -6,594 -2,532 -1,347 -1,925 135.37%
  QoQ % -64.52% -222.95% 80.04% -160.43% -87.97% 30.03% -
  Horiz. % 363.22% 220.78% 68.36% 342.55% 131.53% 69.97% 100.00%
NP 19,943 10,168 4,023 10,987 4,168 2,655 1,175 554.80%
  QoQ % 96.13% 152.75% -63.38% 163.60% 56.99% 125.96% -
  Horiz. % 1,697.28% 865.36% 342.38% 935.06% 354.72% 225.96% 100.00%
NP to SH 20,984 10,979 4,551 13,194 6,153 4,143 2,042 369.34%
  QoQ % 91.13% 141.24% -65.51% 114.43% 48.52% 102.89% -
  Horiz. % 1,027.62% 537.66% 222.87% 646.13% 301.32% 202.89% 100.00%
Tax Rate 25.96 % 29.48 % 24.65 % 37.51 % 37.79 % 33.66 % 62.10 % -43.94%
  QoQ % -11.94% 19.59% -34.28% -0.74% 12.27% -45.80% -
  Horiz. % 41.80% 47.47% 39.69% 60.40% 60.85% 54.20% 100.00%
Total Cost 160,122 107,158 43,465 133,292 100,073 62,758 38,820 156.09%
  QoQ % 49.43% 146.54% -67.39% 33.19% 59.46% 61.66% -
  Horiz. % 412.47% 276.04% 111.97% 343.36% 257.79% 161.66% 100.00%
Net Worth 597,931 589,419 587,955 583,206 587,075 597,493 601,255 -0.37%
  QoQ % 1.44% 0.25% 0.81% -0.66% -1.74% -0.63% -
  Horiz. % 99.45% 98.03% 97.79% 97.00% 97.64% 99.37% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - 56 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 597,931 589,419 587,955 583,206 587,075 597,493 601,255 -0.37%
  QoQ % 1.44% 0.25% 0.81% -0.66% -1.74% -0.63% -
  Horiz. % 99.45% 98.03% 97.79% 97.00% 97.64% 99.37% 100.00%
NOSH 282,015 282,019 282,670 281,742 282,247 281,836 283,611 -0.37%
  QoQ % -0.00% -0.23% 0.33% -0.18% 0.15% -0.63% -
  Horiz. % 99.44% 99.44% 99.67% 99.34% 99.52% 99.37% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.08 % 8.67 % 8.47 % 7.62 % 4.00 % 4.06 % 2.94 % 141.20%
  QoQ % 27.80% 2.36% 11.15% 90.50% -1.48% 38.10% -
  Horiz. % 376.87% 294.90% 288.10% 259.18% 136.05% 138.10% 100.00%
ROE 3.51 % 1.86 % 0.77 % 2.26 % 1.05 % 0.69 % 0.34 % 370.77%
  QoQ % 88.71% 141.56% -65.93% 115.24% 52.17% 102.94% -
  Horiz. % 1,032.35% 547.06% 226.47% 664.71% 308.82% 202.94% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 63.84 41.60 16.80 51.21 36.93 23.21 14.10 172.43%
  QoQ % 53.46% 147.62% -67.19% 38.67% 59.11% 64.61% -
  Horiz. % 452.77% 295.04% 119.15% 363.19% 261.91% 164.61% 100.00%
EPS 7.44 3.89 1.61 4.68 2.18 1.47 0.72 371.07%
  QoQ % 91.26% 141.61% -65.60% 114.68% 48.30% 104.17% -
  Horiz. % 1,033.33% 540.28% 223.61% 650.00% 302.78% 204.17% 100.00%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.1200 2.0900 2.0800 2.0700 2.0800 2.1200 2.1200 -
  QoQ % 1.44% 0.48% 0.48% -0.48% -1.89% 0.00% -
  Horiz. % 100.00% 98.58% 98.11% 97.64% 98.11% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 28.50 18.57 7.52 22.84 16.50 10.35 6.33 171.42%
  QoQ % 53.47% 146.94% -67.08% 38.42% 59.42% 63.51% -
  Horiz. % 450.24% 293.36% 118.80% 360.82% 260.66% 163.51% 100.00%
EPS 3.32 1.74 0.72 2.09 0.97 0.66 0.32 372.33%
  QoQ % 90.80% 141.67% -65.55% 115.46% 46.97% 106.25% -
  Horiz. % 1,037.50% 543.75% 225.00% 653.12% 303.13% 206.25% 100.00%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.9464 0.9329 0.9306 0.9231 0.9292 0.9457 0.9516 -0.36%
  QoQ % 1.45% 0.25% 0.81% -0.66% -1.74% -0.62% -
  Horiz. % 99.45% 98.03% 97.79% 97.01% 97.65% 99.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.6400 0.6750 0.6850 0.7200 0.7900 0.6900 0.8200 -
P/RPS 1.00 1.62 4.08 1.41 2.14 2.97 5.81 -68.89%
  QoQ % -38.27% -60.29% 189.36% -34.11% -27.95% -48.88% -
  Horiz. % 17.21% 27.88% 70.22% 24.27% 36.83% 51.12% 100.00%
P/EPS 8.60 17.34 42.55 15.37 36.24 46.94 113.89 -81.99%
  QoQ % -50.40% -59.25% 176.84% -57.59% -22.80% -58.78% -
  Horiz. % 7.55% 15.23% 37.36% 13.50% 31.82% 41.22% 100.00%
EY 11.63 5.77 2.35 6.50 2.76 2.13 0.88 454.63%
  QoQ % 101.56% 145.53% -63.85% 135.51% 29.58% 142.05% -
  Horiz. % 1,321.59% 655.68% 267.05% 738.64% 313.64% 242.05% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.30 0.32 0.33 0.35 0.38 0.33 0.39 -15.98%
  QoQ % -6.25% -3.03% -5.71% -7.89% 15.15% -15.38% -
  Horiz. % 76.92% 82.05% 84.62% 89.74% 97.44% 84.62% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 22/11/16 25/08/16 26/05/16 25/02/16 26/11/15 25/08/15 -
Price 0.7600 0.6600 0.7050 0.6900 0.7100 0.8050 0.7500 -
P/RPS 1.19 1.59 4.20 1.35 1.92 3.47 5.32 -62.98%
  QoQ % -25.16% -62.14% 211.11% -29.69% -44.67% -34.77% -
  Horiz. % 22.37% 29.89% 78.95% 25.38% 36.09% 65.23% 100.00%
P/EPS 10.22 16.95 43.79 14.73 32.57 54.76 104.17 -78.58%
  QoQ % -39.71% -61.29% 197.28% -54.77% -40.52% -47.43% -
  Horiz. % 9.81% 16.27% 42.04% 14.14% 31.27% 52.57% 100.00%
EY 9.79 5.90 2.28 6.79 3.07 1.83 0.96 366.97%
  QoQ % 65.93% 158.77% -66.42% 121.17% 67.76% 90.63% -
  Horiz. % 1,019.79% 614.58% 237.50% 707.29% 319.79% 190.63% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.36 0.32 0.34 0.33 0.34 0.38 0.35 1.89%
  QoQ % 12.50% -5.88% 3.03% -2.94% -10.53% 8.57% -
  Horiz. % 102.86% 91.43% 97.14% 94.29% 97.14% 108.57% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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