Highlights

[SYMLIFE] QoQ Quarter Result on 2015-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     2.89%    YoY -     -90.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 47,488 40,038 38,828 25,418 39,995 25,914 132,115 -49.48%
  QoQ % 18.61% 3.12% 52.76% -36.45% 54.34% -80.39% -
  Horiz. % 35.94% 30.31% 29.39% 19.24% 30.27% 19.61% 100.00%
PBT 5,339 10,881 2,698 902 3,100 3,741 10,517 -36.39%
  QoQ % -50.93% 303.30% 199.11% -70.90% -17.13% -64.43% -
  Horiz. % 50.77% 103.46% 25.65% 8.58% 29.48% 35.57% 100.00%
Tax -1,316 -4,062 -1,185 578 -1,925 -1,083 -4,501 -55.98%
  QoQ % 67.60% -242.78% -305.02% 130.03% -77.75% 75.94% -
  Horiz. % 29.24% 90.25% 26.33% -12.84% 42.77% 24.06% 100.00%
NP 4,023 6,819 1,513 1,480 1,175 2,658 6,016 -23.55%
  QoQ % -41.00% 350.69% 2.23% 25.96% -55.79% -55.82% -
  Horiz. % 66.87% 113.35% 25.15% 24.60% 19.53% 44.18% 100.00%
NP to SH 4,551 7,041 2,010 2,101 2,042 3,159 6,490 -21.09%
  QoQ % -35.36% 250.30% -4.33% 2.89% -35.36% -51.33% -
  Horiz. % 70.12% 108.49% 30.97% 32.37% 31.46% 48.67% 100.00%
Tax Rate 24.65 % 37.33 % 43.92 % -64.08 % 62.10 % 28.95 % 42.80 % -30.80%
  QoQ % -33.97% -15.00% 168.54% -203.19% 114.51% -32.36% -
  Horiz. % 57.59% 87.22% 102.62% -149.72% 145.09% 67.64% 100.00%
Total Cost 43,465 33,219 37,315 23,938 38,820 23,256 126,099 -50.87%
  QoQ % 30.84% -10.98% 55.88% -38.34% 66.92% -81.56% -
  Horiz. % 34.47% 26.34% 29.59% 18.98% 30.79% 18.44% 100.00%
Net Worth 587,955 584,798 588,845 601,908 601,255 562,898 592,565 -0.52%
  QoQ % 0.54% -0.69% -2.17% 0.11% 6.81% -5.01% -
  Horiz. % 99.22% 98.69% 99.37% 101.58% 101.47% 94.99% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 56 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 0.80 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 587,955 584,798 588,845 601,908 601,255 562,898 592,565 -0.52%
  QoQ % 0.54% -0.69% -2.17% 0.11% 6.81% -5.01% -
  Horiz. % 99.22% 98.69% 99.37% 101.58% 101.47% 94.99% 100.00%
NOSH 282,670 282,511 283,098 283,918 283,611 281,449 282,173 0.12%
  QoQ % 0.06% -0.21% -0.29% 0.11% 0.77% -0.26% -
  Horiz. % 100.18% 100.12% 100.33% 100.62% 100.51% 99.74% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.47 % 17.03 % 3.90 % 5.82 % 2.94 % 10.26 % 4.55 % 51.38%
  QoQ % -50.26% 336.67% -32.99% 97.96% -71.35% 125.49% -
  Horiz. % 186.15% 374.29% 85.71% 127.91% 64.62% 225.49% 100.00%
ROE 0.77 % 1.20 % 0.34 % 0.35 % 0.34 % 0.56 % 1.10 % -21.18%
  QoQ % -35.83% 252.94% -2.86% 2.94% -39.29% -49.09% -
  Horiz. % 70.00% 109.09% 30.91% 31.82% 30.91% 50.91% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 16.80 14.17 13.72 8.95 14.10 9.21 46.82 -49.54%
  QoQ % 18.56% 3.28% 53.30% -36.52% 53.09% -80.33% -
  Horiz. % 35.88% 30.26% 29.30% 19.12% 30.12% 19.67% 100.00%
EPS 1.61 2.50 0.71 0.74 0.72 1.12 2.30 -21.18%
  QoQ % -35.60% 252.11% -4.05% 2.78% -35.71% -51.30% -
  Horiz. % 70.00% 108.70% 30.87% 32.17% 31.30% 48.70% 100.00%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 2.0800 2.0700 2.0800 2.1200 2.1200 2.0000 2.1000 -0.64%
  QoQ % 0.48% -0.48% -1.89% 0.00% 6.00% -4.76% -
  Horiz. % 99.05% 98.57% 99.05% 100.95% 100.95% 95.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.52 6.34 6.15 4.02 6.33 4.10 20.91 -49.46%
  QoQ % 18.61% 3.09% 52.99% -36.49% 54.39% -80.39% -
  Horiz. % 35.96% 30.32% 29.41% 19.23% 30.27% 19.61% 100.00%
EPS 0.72 1.11 0.32 0.33 0.32 0.50 1.03 -21.25%
  QoQ % -35.14% 246.88% -3.03% 3.13% -36.00% -51.46% -
  Horiz. % 69.90% 107.77% 31.07% 32.04% 31.07% 48.54% 100.00%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.9306 0.9256 0.9320 0.9527 0.9516 0.8909 0.9379 -0.52%
  QoQ % 0.54% -0.69% -2.17% 0.12% 6.81% -5.01% -
  Horiz. % 99.22% 98.69% 99.37% 101.58% 101.46% 94.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.6850 0.7200 0.7900 0.6900 0.8200 0.8000 0.8500 -
P/RPS 4.08 5.08 5.76 7.71 5.81 8.69 1.82 71.37%
  QoQ % -19.69% -11.81% -25.29% 32.70% -33.14% 377.47% -
  Horiz. % 224.18% 279.12% 316.48% 423.63% 319.23% 477.47% 100.00%
P/EPS 42.55 28.89 111.27 93.24 113.89 71.28 36.96 9.85%
  QoQ % 47.28% -74.04% 19.34% -18.13% 59.78% 92.86% -
  Horiz. % 115.12% 78.17% 301.06% 252.27% 308.14% 192.86% 100.00%
EY 2.35 3.46 0.90 1.07 0.88 1.40 2.71 -9.07%
  QoQ % -32.08% 284.44% -15.89% 21.59% -37.14% -48.34% -
  Horiz. % 86.72% 127.68% 33.21% 39.48% 32.47% 51.66% 100.00%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.33 0.35 0.38 0.33 0.39 0.40 0.40 -12.05%
  QoQ % -5.71% -7.89% 15.15% -15.38% -2.50% 0.00% -
  Horiz. % 82.50% 87.50% 95.00% 82.50% 97.50% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 26/11/15 25/08/15 29/05/15 26/02/15 -
Price 0.7050 0.6900 0.7100 0.8050 0.7500 0.8500 0.8550 -
P/RPS 4.20 4.87 5.18 8.99 5.32 9.23 1.83 74.08%
  QoQ % -13.76% -5.98% -42.38% 68.98% -42.36% 404.37% -
  Horiz. % 229.51% 266.12% 283.06% 491.26% 290.71% 504.37% 100.00%
P/EPS 43.79 27.69 100.00 108.78 104.17 75.73 37.17 11.56%
  QoQ % 58.14% -72.31% -8.07% 4.43% 37.55% 103.74% -
  Horiz. % 117.81% 74.50% 269.03% 292.66% 280.25% 203.74% 100.00%
EY 2.28 3.61 1.00 0.92 0.96 1.32 2.69 -10.45%
  QoQ % -36.84% 261.00% 8.70% -4.17% -27.27% -50.93% -
  Horiz. % 84.76% 134.20% 37.17% 34.20% 35.69% 49.07% 100.00%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.34 0.33 0.34 0.38 0.35 0.43 0.41 -11.74%
  QoQ % 3.03% -2.94% -10.53% 8.57% -18.60% 4.88% -
  Horiz. % 82.93% 80.49% 82.93% 92.68% 85.37% 104.88% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+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