Highlights

[SYMLIFE] QoQ Quarter Result on 2015-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -4.33%    YoY -     -69.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 69,838 47,488 40,038 38,828 25,418 39,995 25,914 93.31%
  QoQ % 47.06% 18.61% 3.12% 52.76% -36.45% 54.34% -
  Horiz. % 269.50% 183.25% 154.50% 149.83% 98.09% 154.34% 100.00%
PBT 9,079 5,339 10,881 2,698 902 3,100 3,741 80.30%
  QoQ % 70.05% -50.93% 303.30% 199.11% -70.90% -17.13% -
  Horiz. % 242.69% 142.72% 290.86% 72.12% 24.11% 82.87% 100.00%
Tax -2,934 -1,316 -4,062 -1,185 578 -1,925 -1,083 93.98%
  QoQ % -122.95% 67.60% -242.78% -305.02% 130.03% -77.75% -
  Horiz. % 270.91% 121.51% 375.07% 109.42% -53.37% 177.75% 100.00%
NP 6,145 4,023 6,819 1,513 1,480 1,175 2,658 74.57%
  QoQ % 52.75% -41.00% 350.69% 2.23% 25.96% -55.79% -
  Horiz. % 231.19% 151.35% 256.55% 56.92% 55.68% 44.21% 100.00%
NP to SH 6,428 4,551 7,041 2,010 2,101 2,042 3,159 60.37%
  QoQ % 41.24% -35.36% 250.30% -4.33% 2.89% -35.36% -
  Horiz. % 203.48% 144.06% 222.89% 63.63% 66.51% 64.64% 100.00%
Tax Rate 32.32 % 24.65 % 37.33 % 43.92 % -64.08 % 62.10 % 28.95 % 7.60%
  QoQ % 31.12% -33.97% -15.00% 168.54% -203.19% 114.51% -
  Horiz. % 111.64% 85.15% 128.95% 151.71% -221.35% 214.51% 100.00%
Total Cost 63,693 43,465 33,219 37,315 23,938 38,820 23,256 95.39%
  QoQ % 46.54% 30.84% -10.98% 55.88% -38.34% 66.92% -
  Horiz. % 273.88% 186.90% 142.84% 160.45% 102.93% 166.92% 100.00%
Net Worth 589,419 587,955 584,798 588,845 601,908 601,255 562,898 3.11%
  QoQ % 0.25% 0.54% -0.69% -2.17% 0.11% 6.81% -
  Horiz. % 104.71% 104.45% 103.89% 104.61% 106.93% 106.81% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 56 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 0.80 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 589,419 587,955 584,798 588,845 601,908 601,255 562,898 3.11%
  QoQ % 0.25% 0.54% -0.69% -2.17% 0.11% 6.81% -
  Horiz. % 104.71% 104.45% 103.89% 104.61% 106.93% 106.81% 100.00%
NOSH 282,019 282,670 282,511 283,098 283,918 283,611 281,449 0.13%
  QoQ % -0.23% 0.06% -0.21% -0.29% 0.11% 0.77% -
  Horiz. % 100.20% 100.43% 100.38% 100.59% 100.88% 100.77% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.80 % 8.47 % 17.03 % 3.90 % 5.82 % 2.94 % 10.26 % -9.70%
  QoQ % 3.90% -50.26% 336.67% -32.99% 97.96% -71.35% -
  Horiz. % 85.77% 82.55% 165.98% 38.01% 56.73% 28.65% 100.00%
ROE 1.09 % 0.77 % 1.20 % 0.34 % 0.35 % 0.34 % 0.56 % 55.70%
  QoQ % 41.56% -35.83% 252.94% -2.86% 2.94% -39.29% -
  Horiz. % 194.64% 137.50% 214.29% 60.71% 62.50% 60.71% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 24.76 16.80 14.17 13.72 8.95 14.10 9.21 92.99%
  QoQ % 47.38% 18.56% 3.28% 53.30% -36.52% 53.09% -
  Horiz. % 268.84% 182.41% 153.85% 148.97% 97.18% 153.09% 100.00%
EPS 2.28 1.61 2.50 0.71 0.74 0.72 1.12 60.42%
  QoQ % 41.61% -35.60% 252.11% -4.05% 2.78% -35.71% -
  Horiz. % 203.57% 143.75% 223.21% 63.39% 66.07% 64.29% 100.00%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 2.0900 2.0800 2.0700 2.0800 2.1200 2.1200 2.0000 2.97%
  QoQ % 0.48% 0.48% -0.48% -1.89% 0.00% 6.00% -
  Horiz. % 104.50% 104.00% 103.50% 104.00% 106.00% 106.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 11.63 7.91 6.67 6.47 4.23 6.66 4.31 93.47%
  QoQ % 47.03% 18.59% 3.09% 52.96% -36.49% 54.52% -
  Horiz. % 269.84% 183.53% 154.76% 150.12% 98.14% 154.52% 100.00%
EPS 1.07 0.76 1.17 0.33 0.35 0.34 0.53 59.53%
  QoQ % 40.79% -35.04% 254.55% -5.71% 2.94% -35.85% -
  Horiz. % 201.89% 143.40% 220.75% 62.26% 66.04% 64.15% 100.00%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.9814 0.9790 0.9737 0.9805 1.0022 1.0011 0.9373 3.10%
  QoQ % 0.25% 0.54% -0.69% -2.17% 0.11% 6.81% -
  Horiz. % 104.71% 104.45% 103.88% 104.61% 106.92% 106.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.6750 0.6850 0.7200 0.7900 0.6900 0.8200 0.8000 -
P/RPS 2.73 4.08 5.08 5.76 7.71 5.81 8.69 -53.69%
  QoQ % -33.09% -19.69% -11.81% -25.29% 32.70% -33.14% -
  Horiz. % 31.42% 46.95% 58.46% 66.28% 88.72% 66.86% 100.00%
P/EPS 29.61 42.55 28.89 111.27 93.24 113.89 71.28 -44.24%
  QoQ % -30.41% 47.28% -74.04% 19.34% -18.13% 59.78% -
  Horiz. % 41.54% 59.69% 40.53% 156.10% 130.81% 159.78% 100.00%
EY 3.38 2.35 3.46 0.90 1.07 0.88 1.40 79.68%
  QoQ % 43.83% -32.08% 284.44% -15.89% 21.59% -37.14% -
  Horiz. % 241.43% 167.86% 247.14% 64.29% 76.43% 62.86% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.32 0.33 0.35 0.38 0.33 0.39 0.40 -13.79%
  QoQ % -3.03% -5.71% -7.89% 15.15% -15.38% -2.50% -
  Horiz. % 80.00% 82.50% 87.50% 95.00% 82.50% 97.50% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 25/08/16 26/05/16 25/02/16 26/11/15 25/08/15 29/05/15 -
Price 0.6600 0.7050 0.6900 0.7100 0.8050 0.7500 0.8500 -
P/RPS 2.67 4.20 4.87 5.18 8.99 5.32 9.23 -56.16%
  QoQ % -36.43% -13.76% -5.98% -42.38% 68.98% -42.36% -
  Horiz. % 28.93% 45.50% 52.76% 56.12% 97.40% 57.64% 100.00%
P/EPS 28.96 43.79 27.69 100.00 108.78 104.17 75.73 -47.22%
  QoQ % -33.87% 58.14% -72.31% -8.07% 4.43% 37.55% -
  Horiz. % 38.24% 57.82% 36.56% 132.05% 143.64% 137.55% 100.00%
EY 3.45 2.28 3.61 1.00 0.92 0.96 1.32 89.41%
  QoQ % 51.32% -36.84% 261.00% 8.70% -4.17% -27.27% -
  Horiz. % 261.36% 172.73% 273.48% 75.76% 69.70% 72.73% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.32 0.34 0.33 0.34 0.38 0.35 0.43 -17.83%
  QoQ % -5.88% 3.03% -2.94% -10.53% 8.57% -18.60% -
  Horiz. % 74.42% 79.07% 76.74% 79.07% 88.37% 81.40% 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.
 


 

312  290  594  1100 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.0450.00 
 MLAB 0.065+0.02 
 DGB 0.1650.00 
 HSI-H8F 0.42+0.025 
 HSI-C7K 0.325-0.015 
 VELESTO 0.385+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
Partners & Brokers