Highlights

[SYMLIFE] QoQ Quarter Result on 2016-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 22-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     41.24%    YoY -     205.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 36,865 52,625 62,739 69,838 47,488 40,038 38,828 -3.40%
  QoQ % -29.95% -16.12% -10.16% 47.06% 18.61% 3.12% -
  Horiz. % 94.94% 135.53% 161.58% 179.87% 122.30% 103.12% 100.00%
PBT 13,636 6,976 12,517 9,079 5,339 10,881 2,698 194.80%
  QoQ % 95.47% -44.27% 37.87% 70.05% -50.93% 303.30% -
  Horiz. % 505.41% 258.56% 463.94% 336.51% 197.89% 403.30% 100.00%
Tax -608 3,340 -2,742 -2,934 -1,316 -4,062 -1,185 -35.94%
  QoQ % -118.20% 221.81% 6.54% -122.95% 67.60% -242.78% -
  Horiz. % 51.31% -281.86% 231.39% 247.59% 111.05% 342.78% 100.00%
NP 13,028 10,316 9,775 6,145 4,023 6,819 1,513 320.66%
  QoQ % 26.29% 5.53% 59.07% 52.75% -41.00% 350.69% -
  Horiz. % 861.07% 681.82% 646.07% 406.15% 265.90% 450.69% 100.00%
NP to SH 13,328 10,838 10,005 6,428 4,551 7,041 2,010 253.36%
  QoQ % 22.97% 8.33% 55.65% 41.24% -35.36% 250.30% -
  Horiz. % 663.08% 539.20% 497.76% 319.80% 226.42% 350.30% 100.00%
Tax Rate 4.46 % -47.88 % 21.91 % 32.32 % 24.65 % 37.33 % 43.92 % -78.26%
  QoQ % 109.31% -318.53% -32.21% 31.12% -33.97% -15.00% -
  Horiz. % 10.15% -109.02% 49.89% 73.59% 56.12% 85.00% 100.00%
Total Cost 23,837 42,309 52,964 63,693 43,465 33,219 37,315 -25.85%
  QoQ % -43.66% -20.12% -16.84% 46.54% 30.84% -10.98% -
  Horiz. % 63.88% 113.38% 141.94% 170.69% 116.48% 89.02% 100.00%
Net Worth 622,724 609,188 597,481 589,419 587,955 584,798 588,845 3.80%
  QoQ % 2.22% 1.96% 1.37% 0.25% 0.54% -0.69% -
  Horiz. % 105.75% 103.45% 101.47% 100.10% 99.85% 99.31% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 84 - - - 56 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 97.50% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 622,724 609,188 597,481 589,419 587,955 584,798 588,845 3.80%
  QoQ % 2.22% 1.96% 1.37% 0.25% 0.54% -0.69% -
  Horiz. % 105.75% 103.45% 101.47% 100.10% 99.85% 99.31% 100.00%
NOSH 281,775 282,031 282,015 282,019 282,670 282,511 283,098 -0.31%
  QoQ % -0.09% 0.01% -0.00% -0.23% 0.06% -0.21% -
  Horiz. % 99.53% 99.62% 99.62% 99.62% 99.85% 99.79% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 35.34 % 19.60 % 15.58 % 8.80 % 8.47 % 17.03 % 3.90 % 335.23%
  QoQ % 80.31% 25.80% 77.05% 3.90% -50.26% 336.67% -
  Horiz. % 906.15% 502.56% 399.49% 225.64% 217.18% 436.67% 100.00%
ROE 2.14 % 1.78 % 1.67 % 1.09 % 0.77 % 1.20 % 0.34 % 241.28%
  QoQ % 20.22% 6.59% 53.21% 41.56% -35.83% 252.94% -
  Horiz. % 629.41% 523.53% 491.18% 320.59% 226.47% 352.94% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 13.08 18.66 22.26 24.76 16.80 14.17 13.72 -3.14%
  QoQ % -29.90% -16.17% -10.10% 47.38% 18.56% 3.28% -
  Horiz. % 95.34% 136.01% 162.24% 180.47% 122.45% 103.28% 100.00%
EPS 4.73 3.84 3.55 2.28 1.61 2.50 0.71 254.46%
  QoQ % 23.18% 8.17% 55.70% 41.61% -35.60% 252.11% -
  Horiz. % 666.20% 540.85% 500.00% 321.13% 226.76% 352.11% 100.00%
DPS 0.00 0.03 0.00 0.00 0.00 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.2100 2.1600 2.1200 2.0900 2.0800 2.0700 2.0800 4.13%
  QoQ % 2.31% 1.89% 1.44% 0.48% 0.48% -0.48% -
  Horiz. % 106.25% 103.85% 101.92% 100.48% 100.00% 99.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.83 8.33 9.93 11.05 7.52 6.34 6.15 -3.50%
  QoQ % -30.01% -16.11% -10.14% 46.94% 18.61% 3.09% -
  Horiz. % 94.80% 135.45% 161.46% 179.67% 122.28% 103.09% 100.00%
EPS 2.11 1.72 1.58 1.02 0.72 1.11 0.32 252.04%
  QoQ % 22.67% 8.86% 54.90% 41.67% -35.14% 246.88% -
  Horiz. % 659.38% 537.50% 493.75% 318.75% 225.00% 346.88% 100.00%
DPS 0.00 0.01 0.00 0.00 0.00 0.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.9856 0.9642 0.9457 0.9329 0.9306 0.9256 0.9320 3.80%
  QoQ % 2.22% 1.96% 1.37% 0.25% 0.54% -0.69% -
  Horiz. % 105.75% 103.45% 101.47% 100.10% 99.85% 99.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.0000 0.8650 0.6400 0.6750 0.6850 0.7200 0.7900 -
P/RPS 7.64 4.64 2.87 2.73 4.08 5.08 5.76 20.74%
  QoQ % 64.66% 61.67% 5.13% -33.09% -19.69% -11.81% -
  Horiz. % 132.64% 80.56% 49.83% 47.40% 70.83% 88.19% 100.00%
P/EPS 21.14 22.51 18.03 29.61 42.55 28.89 111.27 -66.98%
  QoQ % -6.09% 24.85% -39.11% -30.41% 47.28% -74.04% -
  Horiz. % 19.00% 20.23% 16.20% 26.61% 38.24% 25.96% 100.00%
EY 4.73 4.44 5.55 3.38 2.35 3.46 0.90 202.59%
  QoQ % 6.53% -20.00% 64.20% 43.83% -32.08% 284.44% -
  Horiz. % 525.56% 493.33% 616.67% 375.56% 261.11% 384.44% 100.00%
DY 0.00 0.03 0.00 0.00 0.00 0.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.45 0.40 0.30 0.32 0.33 0.35 0.38 11.94%
  QoQ % 12.50% 33.33% -6.25% -3.03% -5.71% -7.89% -
  Horiz. % 118.42% 105.26% 78.95% 84.21% 86.84% 92.11% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 24/05/17 27/02/17 22/11/16 25/08/16 26/05/16 25/02/16 -
Price 0.8900 1.0400 0.7600 0.6600 0.7050 0.6900 0.7100 -
P/RPS 6.80 5.57 3.41 2.67 4.20 4.87 5.18 19.91%
  QoQ % 22.08% 63.34% 27.72% -36.43% -13.76% -5.98% -
  Horiz. % 131.27% 107.53% 65.83% 51.54% 81.08% 94.02% 100.00%
P/EPS 18.82 27.06 21.41 28.96 43.79 27.69 100.00 -67.19%
  QoQ % -30.45% 26.39% -26.07% -33.87% 58.14% -72.31% -
  Horiz. % 18.82% 27.06% 21.41% 28.96% 43.79% 27.69% 100.00%
EY 5.31 3.70 4.67 3.45 2.28 3.61 1.00 204.68%
  QoQ % 43.51% -20.77% 35.36% 51.32% -36.84% 261.00% -
  Horiz. % 531.00% 370.00% 467.00% 345.00% 228.00% 361.00% 100.00%
DY 0.00 0.03 0.00 0.00 0.00 0.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.40 0.48 0.36 0.32 0.34 0.33 0.34 11.45%
  QoQ % -16.67% 33.33% 12.50% -5.88% 3.03% -2.94% -
  Horiz. % 117.65% 141.18% 105.88% 94.12% 100.00% 97.06% 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
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS