Highlights

[SYMLIFE] QoQ Quarter Result on 2016-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     -35.36%    YoY -     122.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 52,625 62,739 69,838 47,488 40,038 38,828 25,418 62.37%
  QoQ % -16.12% -10.16% 47.06% 18.61% 3.12% 52.76% -
  Horiz. % 207.04% 246.83% 274.76% 186.83% 157.52% 152.76% 100.00%
PBT 6,976 12,517 9,079 5,339 10,881 2,698 902 290.59%
  QoQ % -44.27% 37.87% 70.05% -50.93% 303.30% 199.11% -
  Horiz. % 773.39% 1,387.69% 1,006.54% 591.91% 1,206.32% 299.11% 100.00%
Tax 3,340 -2,742 -2,934 -1,316 -4,062 -1,185 578 221.67%
  QoQ % 221.81% 6.54% -122.95% 67.60% -242.78% -305.02% -
  Horiz. % 577.85% -474.39% -507.61% -227.68% -702.77% -205.02% 100.00%
NP 10,316 9,775 6,145 4,023 6,819 1,513 1,480 264.46%
  QoQ % 5.53% 59.07% 52.75% -41.00% 350.69% 2.23% -
  Horiz. % 697.03% 660.47% 415.20% 271.82% 460.74% 102.23% 100.00%
NP to SH 10,838 10,005 6,428 4,551 7,041 2,010 2,101 198.25%
  QoQ % 8.33% 55.65% 41.24% -35.36% 250.30% -4.33% -
  Horiz. % 515.85% 476.20% 305.95% 216.61% 335.13% 95.67% 100.00%
Tax Rate -47.88 % 21.91 % 32.32 % 24.65 % 37.33 % 43.92 % -64.08 % -17.64%
  QoQ % -318.53% -32.21% 31.12% -33.97% -15.00% 168.54% -
  Horiz. % 74.72% -34.19% -50.44% -38.47% -58.26% -68.54% 100.00%
Total Cost 42,309 52,964 63,693 43,465 33,219 37,315 23,938 46.13%
  QoQ % -20.12% -16.84% 46.54% 30.84% -10.98% 55.88% -
  Horiz. % 176.74% 221.25% 266.07% 181.57% 138.77% 155.88% 100.00%
Net Worth 609,188 597,481 589,419 587,955 584,798 588,845 601,908 0.80%
  QoQ % 1.96% 1.37% 0.25% 0.54% -0.69% -2.17% -
  Horiz. % 101.21% 99.26% 97.93% 97.68% 97.16% 97.83% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 84 - - - 56 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.75% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 0.78 % - % - % - % 0.80 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.50% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 609,188 597,481 589,419 587,955 584,798 588,845 601,908 0.80%
  QoQ % 1.96% 1.37% 0.25% 0.54% -0.69% -2.17% -
  Horiz. % 101.21% 99.26% 97.93% 97.68% 97.16% 97.83% 100.00%
NOSH 282,031 282,015 282,019 282,670 282,511 283,098 283,918 -0.44%
  QoQ % 0.01% -0.00% -0.23% 0.06% -0.21% -0.29% -
  Horiz. % 99.34% 99.33% 99.33% 99.56% 99.50% 99.71% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 19.60 % 15.58 % 8.80 % 8.47 % 17.03 % 3.90 % 5.82 % 124.51%
  QoQ % 25.80% 77.05% 3.90% -50.26% 336.67% -32.99% -
  Horiz. % 336.77% 267.70% 151.20% 145.53% 292.61% 67.01% 100.00%
ROE 1.78 % 1.67 % 1.09 % 0.77 % 1.20 % 0.34 % 0.35 % 195.44%
  QoQ % 6.59% 53.21% 41.56% -35.83% 252.94% -2.86% -
  Horiz. % 508.57% 477.14% 311.43% 220.00% 342.86% 97.14% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 18.66 22.26 24.76 16.80 14.17 13.72 8.95 63.13%
  QoQ % -16.17% -10.10% 47.38% 18.56% 3.28% 53.30% -
  Horiz. % 208.49% 248.72% 276.65% 187.71% 158.32% 153.30% 100.00%
EPS 3.84 3.55 2.28 1.61 2.50 0.71 0.74 199.43%
  QoQ % 8.17% 55.70% 41.61% -35.60% 252.11% -4.05% -
  Horiz. % 518.92% 479.73% 308.11% 217.57% 337.84% 95.95% 100.00%
DPS 0.03 0.00 0.00 0.00 0.02 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.1600 2.1200 2.0900 2.0800 2.0700 2.0800 2.1200 1.25%
  QoQ % 1.89% 1.44% 0.48% 0.48% -0.48% -1.89% -
  Horiz. % 101.89% 100.00% 98.58% 98.11% 97.64% 98.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 8.76 10.45 11.63 7.91 6.67 6.47 4.23 62.40%
  QoQ % -16.17% -10.15% 47.03% 18.59% 3.09% 52.96% -
  Horiz. % 207.09% 247.04% 274.94% 187.00% 157.68% 152.96% 100.00%
EPS 1.80 1.67 1.07 0.76 1.17 0.33 0.35 197.65%
  QoQ % 7.78% 56.07% 40.79% -35.04% 254.55% -5.71% -
  Horiz. % 514.29% 477.14% 305.71% 217.14% 334.29% 94.29% 100.00%
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0143 0.9949 0.9814 0.9790 0.9737 0.9805 1.0022 0.80%
  QoQ % 1.95% 1.38% 0.25% 0.54% -0.69% -2.17% -
  Horiz. % 101.21% 99.27% 97.92% 97.69% 97.16% 97.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.8650 0.6400 0.6750 0.6850 0.7200 0.7900 0.6900 -
P/RPS 4.64 2.87 2.73 4.08 5.08 5.76 7.71 -28.70%
  QoQ % 61.67% 5.13% -33.09% -19.69% -11.81% -25.29% -
  Horiz. % 60.18% 37.22% 35.41% 52.92% 65.89% 74.71% 100.00%
P/EPS 22.51 18.03 29.61 42.55 28.89 111.27 93.24 -61.19%
  QoQ % 24.85% -39.11% -30.41% 47.28% -74.04% 19.34% -
  Horiz. % 24.14% 19.34% 31.76% 45.63% 30.98% 119.34% 100.00%
EY 4.44 5.55 3.38 2.35 3.46 0.90 1.07 158.00%
  QoQ % -20.00% 64.20% 43.83% -32.08% 284.44% -15.89% -
  Horiz. % 414.95% 518.69% 315.89% 219.63% 323.36% 84.11% 100.00%
DY 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.40 0.30 0.32 0.33 0.35 0.38 0.33 13.67%
  QoQ % 33.33% -6.25% -3.03% -5.71% -7.89% 15.15% -
  Horiz. % 121.21% 90.91% 96.97% 100.00% 106.06% 115.15% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 27/02/17 22/11/16 25/08/16 26/05/16 25/02/16 26/11/15 -
Price 1.0400 0.7600 0.6600 0.7050 0.6900 0.7100 0.8050 -
P/RPS 5.57 3.41 2.67 4.20 4.87 5.18 8.99 -27.30%
  QoQ % 63.34% 27.72% -36.43% -13.76% -5.98% -42.38% -
  Horiz. % 61.96% 37.93% 29.70% 46.72% 54.17% 57.62% 100.00%
P/EPS 27.06 21.41 28.96 43.79 27.69 100.00 108.78 -60.41%
  QoQ % 26.39% -26.07% -33.87% 58.14% -72.31% -8.07% -
  Horiz. % 24.88% 19.68% 26.62% 40.26% 25.46% 91.93% 100.00%
EY 3.70 4.67 3.45 2.28 3.61 1.00 0.92 152.68%
  QoQ % -20.77% 35.36% 51.32% -36.84% 261.00% 8.70% -
  Horiz. % 402.17% 507.61% 375.00% 247.83% 392.39% 108.70% 100.00%
DY 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.48 0.36 0.32 0.34 0.33 0.34 0.38 16.84%
  QoQ % 33.33% 12.50% -5.88% 3.03% -2.94% -10.53% -
  Horiz. % 126.32% 94.74% 84.21% 89.47% 86.84% 89.47% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers