Highlights

[SYMLIFE] QoQ Quarter Result on 2016-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     55.65%    YoY -     397.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 30,623 36,865 52,625 62,739 69,838 47,488 40,038 -16.35%
  QoQ % -16.93% -29.95% -16.12% -10.16% 47.06% 18.61% -
  Horiz. % 76.48% 92.08% 131.44% 156.70% 174.43% 118.61% 100.00%
PBT 3,949 13,636 6,976 12,517 9,079 5,339 10,881 -49.09%
  QoQ % -71.04% 95.47% -44.27% 37.87% 70.05% -50.93% -
  Horiz. % 36.29% 125.32% 64.11% 115.04% 83.44% 49.07% 100.00%
Tax 12 -608 3,340 -2,742 -2,934 -1,316 -4,062 -
  QoQ % 101.97% -118.20% 221.81% 6.54% -122.95% 67.60% -
  Horiz. % -0.30% 14.97% -82.23% 67.50% 72.23% 32.40% 100.00%
NP 3,961 13,028 10,316 9,775 6,145 4,023 6,819 -30.36%
  QoQ % -69.60% 26.29% 5.53% 59.07% 52.75% -41.00% -
  Horiz. % 58.09% 191.05% 151.28% 143.35% 90.12% 59.00% 100.00%
NP to SH 4,233 13,328 10,838 10,005 6,428 4,551 7,041 -28.75%
  QoQ % -68.24% 22.97% 8.33% 55.65% 41.24% -35.36% -
  Horiz. % 60.12% 189.29% 153.93% 142.10% 91.29% 64.64% 100.00%
Tax Rate -0.30 % 4.46 % -47.88 % 21.91 % 32.32 % 24.65 % 37.33 % -
  QoQ % -106.73% 109.31% -318.53% -32.21% 31.12% -33.97% -
  Horiz. % -0.80% 11.95% -128.26% 58.69% 86.58% 66.03% 100.00%
Total Cost 26,662 23,837 42,309 52,964 63,693 43,465 33,219 -13.62%
  QoQ % 11.85% -43.66% -20.12% -16.84% 46.54% 30.84% -
  Horiz. % 80.26% 71.76% 127.36% 159.44% 191.74% 130.84% 100.00%
Net Worth 618,018 622,724 609,188 597,481 589,419 587,955 584,798 3.75%
  QoQ % -0.76% 2.22% 1.96% 1.37% 0.25% 0.54% -
  Horiz. % 105.68% 106.49% 104.17% 102.17% 100.79% 100.54% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 84 - - - 56 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 97.50% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 618,018 622,724 609,188 597,481 589,419 587,955 584,798 3.75%
  QoQ % -0.76% 2.22% 1.96% 1.37% 0.25% 0.54% -
  Horiz. % 105.68% 106.49% 104.17% 102.17% 100.79% 100.54% 100.00%
NOSH 282,200 281,775 282,031 282,015 282,019 282,670 282,511 -0.07%
  QoQ % 0.15% -0.09% 0.01% -0.00% -0.23% 0.06% -
  Horiz. % 99.89% 99.74% 99.83% 99.82% 99.83% 100.06% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 12.93 % 35.34 % 19.60 % 15.58 % 8.80 % 8.47 % 17.03 % -16.76%
  QoQ % -63.41% 80.31% 25.80% 77.05% 3.90% -50.26% -
  Horiz. % 75.92% 207.52% 115.09% 91.49% 51.67% 49.74% 100.00%
ROE 0.68 % 2.14 % 1.78 % 1.67 % 1.09 % 0.77 % 1.20 % -31.50%
  QoQ % -68.22% 20.22% 6.59% 53.21% 41.56% -35.83% -
  Horiz. % 56.67% 178.33% 148.33% 139.17% 90.83% 64.17% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 10.85 13.08 18.66 22.26 24.76 16.80 14.17 -16.29%
  QoQ % -17.05% -29.90% -16.17% -10.10% 47.38% 18.56% -
  Horiz. % 76.57% 92.31% 131.69% 157.09% 174.74% 118.56% 100.00%
EPS 1.50 4.73 3.84 3.55 2.28 1.61 2.50 -28.84%
  QoQ % -68.29% 23.18% 8.17% 55.70% 41.61% -35.60% -
  Horiz. % 60.00% 189.20% 153.60% 142.00% 91.20% 64.40% 100.00%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.1900 2.2100 2.1600 2.1200 2.0900 2.0800 2.0700 3.82%
  QoQ % -0.90% 2.31% 1.89% 1.44% 0.48% 0.48% -
  Horiz. % 105.80% 106.76% 104.35% 102.42% 100.97% 100.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 5.10 6.14 8.76 10.45 11.63 7.91 6.67 -16.37%
  QoQ % -16.94% -29.91% -16.17% -10.15% 47.03% 18.59% -
  Horiz. % 76.46% 92.05% 131.33% 156.67% 174.36% 118.59% 100.00%
EPS 0.70 2.22 1.80 1.67 1.07 0.76 1.17 -28.98%
  QoQ % -68.47% 23.33% 7.78% 56.07% 40.79% -35.04% -
  Horiz. % 59.83% 189.74% 153.85% 142.74% 91.45% 64.96% 100.00%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0290 1.0369 1.0143 0.9949 0.9814 0.9790 0.9737 3.75%
  QoQ % -0.76% 2.23% 1.95% 1.38% 0.25% 0.54% -
  Horiz. % 105.68% 106.49% 104.17% 102.18% 100.79% 100.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.8850 1.0000 0.8650 0.6400 0.6750 0.6850 0.7200 -
P/RPS 8.16 7.64 4.64 2.87 2.73 4.08 5.08 37.12%
  QoQ % 6.81% 64.66% 61.67% 5.13% -33.09% -19.69% -
  Horiz. % 160.63% 150.39% 91.34% 56.50% 53.74% 80.31% 100.00%
P/EPS 59.00 21.14 22.51 18.03 29.61 42.55 28.89 60.90%
  QoQ % 179.09% -6.09% 24.85% -39.11% -30.41% 47.28% -
  Horiz. % 204.22% 73.17% 77.92% 62.41% 102.49% 147.28% 100.00%
EY 1.69 4.73 4.44 5.55 3.38 2.35 3.46 -37.95%
  QoQ % -64.27% 6.53% -20.00% 64.20% 43.83% -32.08% -
  Horiz. % 48.84% 136.71% 128.32% 160.40% 97.69% 67.92% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.40 0.45 0.40 0.30 0.32 0.33 0.35 9.30%
  QoQ % -11.11% 12.50% 33.33% -6.25% -3.03% -5.71% -
  Horiz. % 114.29% 128.57% 114.29% 85.71% 91.43% 94.29% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 29/08/17 24/05/17 27/02/17 22/11/16 25/08/16 26/05/16 -
Price 0.8000 0.8900 1.0400 0.7600 0.6600 0.7050 0.6900 -
P/RPS 7.37 6.80 5.57 3.41 2.67 4.20 4.87 31.78%
  QoQ % 8.38% 22.08% 63.34% 27.72% -36.43% -13.76% -
  Horiz. % 151.33% 139.63% 114.37% 70.02% 54.83% 86.24% 100.00%
P/EPS 53.33 18.82 27.06 21.41 28.96 43.79 27.69 54.74%
  QoQ % 183.37% -30.45% 26.39% -26.07% -33.87% 58.14% -
  Horiz. % 192.60% 67.97% 97.72% 77.32% 104.59% 158.14% 100.00%
EY 1.88 5.31 3.70 4.67 3.45 2.28 3.61 -35.25%
  QoQ % -64.60% 43.51% -20.77% 35.36% 51.32% -36.84% -
  Horiz. % 52.08% 147.09% 102.49% 129.36% 95.57% 63.16% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.37 0.40 0.48 0.36 0.32 0.34 0.33 7.92%
  QoQ % -7.50% -16.67% 33.33% 12.50% -5.88% 3.03% -
  Horiz. % 112.12% 121.21% 145.45% 109.09% 96.97% 103.03% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers