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 - 600,572
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 29.98 19.54 7.91 24.02 17.36 10.89 6.66 171.39%
  QoQ % 53.43% 147.03% -67.07% 38.36% 59.41% 63.51% -
  Horiz. % 450.15% 293.39% 118.77% 360.66% 260.66% 163.51% 100.00%
EPS 3.49 1.83 0.76 2.20 1.02 0.69 0.34 368.99%
  QoQ % 90.71% 140.79% -65.45% 115.69% 47.83% 102.94% -
  Horiz. % 1,026.47% 538.24% 223.53% 647.06% 300.00% 202.94% 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 0.9956 0.9814 0.9790 0.9711 0.9775 0.9949 1.0011 -0.36%
  QoQ % 1.45% 0.25% 0.81% -0.65% -1.75% -0.62% -
  Horiz. % 99.45% 98.03% 97.79% 97.00% 97.64% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.810.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.510.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.7450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers