Highlights

[SYMLIFE] QoQ Quarter Result on 2015-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -35.36%    YoY -     -81.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 40,038 38,828 25,418 39,995 25,914 132,115 44,195 -6.37%
  QoQ % 3.12% 52.76% -36.45% 54.34% -80.39% 198.94% -
  Horiz. % 90.59% 87.86% 57.51% 90.50% 58.64% 298.94% 100.00%
PBT 10,881 2,698 902 3,100 3,741 10,517 24,448 -41.68%
  QoQ % 303.30% 199.11% -70.90% -17.13% -64.43% -56.98% -
  Horiz. % 44.51% 11.04% 3.69% 12.68% 15.30% 43.02% 100.00%
Tax -4,062 -1,185 578 -1,925 -1,083 -4,501 -2,245 48.43%
  QoQ % -242.78% -305.02% 130.03% -77.75% 75.94% -100.49% -
  Horiz. % 180.94% 52.78% -25.75% 85.75% 48.24% 200.49% 100.00%
NP 6,819 1,513 1,480 1,175 2,658 6,016 22,203 -54.45%
  QoQ % 350.69% 2.23% 25.96% -55.79% -55.82% -72.90% -
  Horiz. % 30.71% 6.81% 6.67% 5.29% 11.97% 27.10% 100.00%
NP to SH 7,041 2,010 2,101 2,042 3,159 6,490 22,360 -53.68%
  QoQ % 250.30% -4.33% 2.89% -35.36% -51.33% -70.97% -
  Horiz. % 31.49% 8.99% 9.40% 9.13% 14.13% 29.03% 100.00%
Tax Rate 37.33 % 43.92 % -64.08 % 62.10 % 28.95 % 42.80 % 9.18 % 154.55%
  QoQ % -15.00% 168.54% -203.19% 114.51% -32.36% 366.23% -
  Horiz. % 406.64% 478.43% -698.04% 676.47% 315.36% 466.23% 100.00%
Total Cost 33,219 37,315 23,938 38,820 23,256 126,099 21,992 31.62%
  QoQ % -10.98% 55.88% -38.34% 66.92% -81.56% 473.39% -
  Horiz. % 151.05% 169.68% 108.85% 176.52% 105.75% 573.39% 100.00%
Net Worth 584,798 588,845 601,908 601,255 562,898 592,565 594,950 -1.14%
  QoQ % -0.69% -2.17% 0.11% 6.81% -5.01% -0.40% -
  Horiz. % 98.29% 98.97% 101.17% 101.06% 94.61% 99.60% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 56 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.80 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 584,798 588,845 601,908 601,255 562,898 592,565 594,950 -1.14%
  QoQ % -0.69% -2.17% 0.11% 6.81% -5.01% -0.40% -
  Horiz. % 98.29% 98.97% 101.17% 101.06% 94.61% 99.60% 100.00%
NOSH 282,511 283,098 283,918 283,611 281,449 282,173 281,967 0.13%
  QoQ % -0.21% -0.29% 0.11% 0.77% -0.26% 0.07% -
  Horiz. % 100.19% 100.40% 100.69% 100.58% 99.82% 100.07% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 17.03 % 3.90 % 5.82 % 2.94 % 10.26 % 4.55 % 50.24 % -51.35%
  QoQ % 336.67% -32.99% 97.96% -71.35% 125.49% -90.94% -
  Horiz. % 33.90% 7.76% 11.58% 5.85% 20.42% 9.06% 100.00%
ROE 1.20 % 0.34 % 0.35 % 0.34 % 0.56 % 1.10 % 3.76 % -53.27%
  QoQ % 252.94% -2.86% 2.94% -39.29% -49.09% -70.74% -
  Horiz. % 31.91% 9.04% 9.31% 9.04% 14.89% 29.26% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 14.17 13.72 8.95 14.10 9.21 46.82 15.67 -6.48%
  QoQ % 3.28% 53.30% -36.52% 53.09% -80.33% 198.79% -
  Horiz. % 90.43% 87.56% 57.12% 89.98% 58.77% 298.79% 100.00%
EPS 2.50 0.71 0.74 0.72 1.12 2.30 7.93 -53.65%
  QoQ % 252.11% -4.05% 2.78% -35.71% -51.30% -71.00% -
  Horiz. % 31.53% 8.95% 9.33% 9.08% 14.12% 29.00% 100.00%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 2.0700 2.0800 2.1200 2.1200 2.0000 2.1000 2.1100 -1.27%
  QoQ % -0.48% -1.89% 0.00% 6.00% -4.76% -0.47% -
  Horiz. % 98.10% 98.58% 100.47% 100.47% 94.79% 99.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 6.67 6.47 4.23 6.66 4.31 22.00 7.36 -6.35%
  QoQ % 3.09% 52.96% -36.49% 54.52% -80.41% 198.91% -
  Horiz. % 90.62% 87.91% 57.47% 90.49% 58.56% 298.91% 100.00%
EPS 1.17 0.33 0.35 0.34 0.53 1.08 3.72 -53.72%
  QoQ % 254.55% -5.71% 2.94% -35.85% -50.93% -70.97% -
  Horiz. % 31.45% 8.87% 9.41% 9.14% 14.25% 29.03% 100.00%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.9737 0.9805 1.0022 1.0011 0.9373 0.9867 0.9906 -1.14%
  QoQ % -0.69% -2.17% 0.11% 6.81% -5.01% -0.39% -
  Horiz. % 98.29% 98.98% 101.17% 101.06% 94.62% 99.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.7200 0.7900 0.6900 0.8200 0.8000 0.8500 1.0700 -
P/RPS 5.08 5.76 7.71 5.81 8.69 1.82 6.83 -17.89%
  QoQ % -11.81% -25.29% 32.70% -33.14% 377.47% -73.35% -
  Horiz. % 74.38% 84.33% 112.88% 85.07% 127.23% 26.65% 100.00%
P/EPS 28.89 111.27 93.24 113.89 71.28 36.96 13.49 66.07%
  QoQ % -74.04% 19.34% -18.13% 59.78% 92.86% 173.98% -
  Horiz. % 214.16% 824.83% 691.18% 844.25% 528.39% 273.98% 100.00%
EY 3.46 0.90 1.07 0.88 1.40 2.71 7.41 -39.78%
  QoQ % 284.44% -15.89% 21.59% -37.14% -48.34% -63.43% -
  Horiz. % 46.69% 12.15% 14.44% 11.88% 18.89% 36.57% 100.00%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.35 0.38 0.33 0.39 0.40 0.40 0.51 -22.18%
  QoQ % -7.89% 15.15% -15.38% -2.50% 0.00% -21.57% -
  Horiz. % 68.63% 74.51% 64.71% 76.47% 78.43% 78.43% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 26/11/15 25/08/15 29/05/15 26/02/15 27/11/14 -
Price 0.6900 0.7100 0.8050 0.7500 0.8500 0.8550 0.9700 -
P/RPS 4.87 5.18 8.99 5.32 9.23 1.83 6.19 -14.76%
  QoQ % -5.98% -42.38% 68.98% -42.36% 404.37% -70.44% -
  Horiz. % 78.68% 83.68% 145.23% 85.95% 149.11% 29.56% 100.00%
P/EPS 27.69 100.00 108.78 104.17 75.73 37.17 12.23 72.34%
  QoQ % -72.31% -8.07% 4.43% 37.55% 103.74% 203.92% -
  Horiz. % 226.41% 817.66% 889.45% 851.76% 619.22% 303.92% 100.00%
EY 3.61 1.00 0.92 0.96 1.32 2.69 8.18 -42.01%
  QoQ % 261.00% 8.70% -4.17% -27.27% -50.93% -67.11% -
  Horiz. % 44.13% 12.22% 11.25% 11.74% 16.14% 32.89% 100.00%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.33 0.34 0.38 0.35 0.43 0.41 0.46 -19.85%
  QoQ % -2.94% -10.53% 8.57% -18.60% 4.88% -10.87% -
  Horiz. % 71.74% 73.91% 82.61% 76.09% 93.48% 89.13% 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.
 


 

211  166  543  1376 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.505+0.015 
 DGB 0.17+0.005 
 ISTONE 0.205-0.02 
 IFCAMSC 0.545+0.015 
 HSI-C7K 0.34+0.005 
 HSI-H8F 0.40-0.02 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.78+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers