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 - 600,572
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.14 8.76 10.45 11.63 7.91 6.67 6.47 -3.43%
  QoQ % -29.91% -16.17% -10.15% 47.03% 18.59% 3.09% -
  Horiz. % 94.90% 135.39% 161.51% 179.75% 122.26% 103.09% 100.00%
EPS 2.22 1.80 1.67 1.07 0.76 1.17 0.33 256.78%
  QoQ % 23.33% 7.78% 56.07% 40.79% -35.04% 254.55% -
  Horiz. % 672.73% 545.45% 506.06% 324.24% 230.30% 354.55% 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 1.0369 1.0143 0.9949 0.9814 0.9790 0.9737 0.9805 3.80%
  QoQ % 2.23% 1.95% 1.38% 0.25% 0.54% -0.69% -
  Horiz. % 105.75% 103.45% 101.47% 100.09% 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.
 


 

1993 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8350.00 
 KOTRA 2.010.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.230.00 
 3A 0.7950.00 
Partners & Brokers