Highlights

[SYMLIFE] QoQ Quarter Result on 2017-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 24-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     8.33%    YoY -     53.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 30,462 30,623 36,865 52,625 62,739 69,838 47,488 -25.56%
  QoQ % -0.53% -16.93% -29.95% -16.12% -10.16% 47.06% -
  Horiz. % 64.15% 64.49% 77.63% 110.82% 132.12% 147.06% 100.00%
PBT 13,662 3,949 13,636 6,976 12,517 9,079 5,339 86.76%
  QoQ % 245.96% -71.04% 95.47% -44.27% 37.87% 70.05% -
  Horiz. % 255.89% 73.97% 255.40% 130.66% 234.44% 170.05% 100.00%
Tax -1,858 12 -608 3,340 -2,742 -2,934 -1,316 25.77%
  QoQ % -15,583.33% 101.97% -118.20% 221.81% 6.54% -122.95% -
  Horiz. % 141.19% -0.91% 46.20% -253.80% 208.36% 222.95% 100.00%
NP 11,804 3,961 13,028 10,316 9,775 6,145 4,023 104.55%
  QoQ % 198.01% -69.60% 26.29% 5.53% 59.07% 52.75% -
  Horiz. % 293.41% 98.46% 323.84% 256.43% 242.98% 152.75% 100.00%
NP to SH 11,788 4,233 13,328 10,838 10,005 6,428 4,551 88.28%
  QoQ % 178.48% -68.24% 22.97% 8.33% 55.65% 41.24% -
  Horiz. % 259.02% 93.01% 292.86% 238.15% 219.84% 141.24% 100.00%
Tax Rate 13.60 % -0.30 % 4.46 % -47.88 % 21.91 % 32.32 % 24.65 % -32.66%
  QoQ % 4,633.33% -106.73% 109.31% -318.53% -32.21% 31.12% -
  Horiz. % 55.17% -1.22% 18.09% -194.24% 88.88% 131.12% 100.00%
Total Cost 18,658 26,662 23,837 42,309 52,964 63,693 43,465 -43.01%
  QoQ % -30.02% 11.85% -43.66% -20.12% -16.84% 46.54% -
  Horiz. % 42.93% 61.34% 54.84% 97.34% 121.85% 146.54% 100.00%
Net Worth 631,677 618,018 622,724 609,188 597,481 589,419 587,955 4.88%
  QoQ % 2.21% -0.76% 2.22% 1.96% 1.37% 0.25% -
  Horiz. % 107.44% 105.11% 105.91% 103.61% 101.62% 100.25% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - 84 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 0.78 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 631,677 618,018 622,724 609,188 597,481 589,419 587,955 4.88%
  QoQ % 2.21% -0.76% 2.22% 1.96% 1.37% 0.25% -
  Horiz. % 107.44% 105.11% 105.91% 103.61% 101.62% 100.25% 100.00%
NOSH 281,999 282,200 281,775 282,031 282,015 282,019 282,670 -0.16%
  QoQ % -0.07% 0.15% -0.09% 0.01% -0.00% -0.23% -
  Horiz. % 99.76% 99.83% 99.68% 99.77% 99.77% 99.77% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 38.75 % 12.93 % 35.34 % 19.60 % 15.58 % 8.80 % 8.47 % 174.82%
  QoQ % 199.69% -63.41% 80.31% 25.80% 77.05% 3.90% -
  Horiz. % 457.50% 152.66% 417.24% 231.40% 183.94% 103.90% 100.00%
ROE 1.87 % 0.68 % 2.14 % 1.78 % 1.67 % 1.09 % 0.77 % 80.38%
  QoQ % 175.00% -68.22% 20.22% 6.59% 53.21% 41.56% -
  Horiz. % 242.86% 88.31% 277.92% 231.17% 216.88% 141.56% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.80 10.85 13.08 18.66 22.26 24.76 16.80 -25.45%
  QoQ % -0.46% -17.05% -29.90% -16.17% -10.10% 47.38% -
  Horiz. % 64.29% 64.58% 77.86% 111.07% 132.50% 147.38% 100.00%
EPS 4.18 1.50 4.73 3.84 3.55 2.28 1.61 88.57%
  QoQ % 178.67% -68.29% 23.18% 8.17% 55.70% 41.61% -
  Horiz. % 259.63% 93.17% 293.79% 238.51% 220.50% 141.61% 100.00%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.2400 2.1900 2.2100 2.1600 2.1200 2.0900 2.0800 5.05%
  QoQ % 2.28% -0.90% 2.31% 1.89% 1.44% 0.48% -
  Horiz. % 107.69% 105.29% 106.25% 103.85% 101.92% 100.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.07 5.10 6.14 8.76 10.45 11.63 7.91 -25.60%
  QoQ % -0.59% -16.94% -29.91% -16.17% -10.15% 47.03% -
  Horiz. % 64.10% 64.48% 77.62% 110.75% 132.11% 147.03% 100.00%
EPS 1.96 0.70 2.22 1.80 1.67 1.07 0.76 87.74%
  QoQ % 180.00% -68.47% 23.33% 7.78% 56.07% 40.79% -
  Horiz. % 257.89% 92.11% 292.11% 236.84% 219.74% 140.79% 100.00%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.0518 1.0290 1.0369 1.0143 0.9949 0.9814 0.9790 4.88%
  QoQ % 2.22% -0.76% 2.23% 1.95% 1.38% 0.25% -
  Horiz. % 107.44% 105.11% 105.91% 103.61% 101.62% 100.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.7200 0.8850 1.0000 0.8650 0.6400 0.6750 0.6850 -
P/RPS 6.67 8.16 7.64 4.64 2.87 2.73 4.08 38.65%
  QoQ % -18.26% 6.81% 64.66% 61.67% 5.13% -33.09% -
  Horiz. % 163.48% 200.00% 187.25% 113.73% 70.34% 66.91% 100.00%
P/EPS 17.22 59.00 21.14 22.51 18.03 29.61 42.55 -45.20%
  QoQ % -70.81% 179.09% -6.09% 24.85% -39.11% -30.41% -
  Horiz. % 40.47% 138.66% 49.68% 52.90% 42.37% 69.59% 100.00%
EY 5.81 1.69 4.73 4.44 5.55 3.38 2.35 82.54%
  QoQ % 243.79% -64.27% 6.53% -20.00% 64.20% 43.83% -
  Horiz. % 247.23% 71.91% 201.28% 188.94% 236.17% 143.83% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.32 0.40 0.45 0.40 0.30 0.32 0.33 -2.03%
  QoQ % -20.00% -11.11% 12.50% 33.33% -6.25% -3.03% -
  Horiz. % 96.97% 121.21% 136.36% 121.21% 90.91% 96.97% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 28/11/17 29/08/17 24/05/17 27/02/17 22/11/16 25/08/16 -
Price 0.8000 0.8000 0.8900 1.0400 0.7600 0.6600 0.7050 -
P/RPS 7.41 7.37 6.80 5.57 3.41 2.67 4.20 45.86%
  QoQ % 0.54% 8.38% 22.08% 63.34% 27.72% -36.43% -
  Horiz. % 176.43% 175.48% 161.90% 132.62% 81.19% 63.57% 100.00%
P/EPS 19.14 53.33 18.82 27.06 21.41 28.96 43.79 -42.32%
  QoQ % -64.11% 183.37% -30.45% 26.39% -26.07% -33.87% -
  Horiz. % 43.71% 121.79% 42.98% 61.79% 48.89% 66.13% 100.00%
EY 5.23 1.88 5.31 3.70 4.67 3.45 2.28 73.67%
  QoQ % 178.19% -64.60% 43.51% -20.77% 35.36% 51.32% -
  Horiz. % 229.39% 82.46% 232.89% 162.28% 204.82% 151.32% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.36 0.37 0.40 0.48 0.36 0.32 0.34 3.87%
  QoQ % -2.70% -7.50% -16.67% 33.33% 12.50% -5.88% -
  Horiz. % 105.88% 108.82% 117.65% 141.18% 105.88% 94.12% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers