Highlights

[SYMLIFE] QoQ TTM Result on 2015-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -20.85%    YoY -     -33.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 144,279 130,155 223,442 242,219 284,954 353,647 320,165 -41.19%
  QoQ % 10.85% -41.75% -7.75% -15.00% -19.42% 10.46% -
  Horiz. % 45.06% 40.65% 69.79% 75.65% 89.00% 110.46% 100.00%
PBT 17,581 10,441 18,260 41,806 53,383 67,253 71,409 -60.68%
  QoQ % 68.38% -42.82% -56.32% -21.69% -20.62% -5.82% -
  Horiz. % 24.62% 14.62% 25.57% 58.54% 74.76% 94.18% 100.00%
Tax -6,594 -3,615 -6,931 -9,754 -11,686 -11,763 -11,581 -31.28%
  QoQ % -82.41% 47.84% 28.94% 16.53% 0.65% -1.57% -
  Horiz. % 56.94% 31.21% 59.85% 84.22% 100.91% 101.57% 100.00%
NP 10,987 6,826 11,329 32,052 41,697 55,490 59,828 -67.66%
  QoQ % 60.96% -39.75% -64.65% -23.13% -24.86% -7.25% -
  Horiz. % 18.36% 11.41% 18.94% 53.57% 69.69% 92.75% 100.00%
NP to SH 13,194 9,312 13,792 34,051 43,023 56,848 60,895 -63.89%
  QoQ % 41.69% -32.48% -59.50% -20.85% -24.32% -6.65% -
  Horiz. % 21.67% 15.29% 22.65% 55.92% 70.65% 93.35% 100.00%
Tax Rate 37.51 % 34.62 % 37.96 % 23.33 % 21.89 % 17.49 % 16.22 % 74.79%
  QoQ % 8.35% -8.80% 62.71% 6.58% 25.16% 7.83% -
  Horiz. % 231.26% 213.44% 234.03% 143.83% 134.96% 107.83% 100.00%
Total Cost 133,292 123,329 212,113 210,167 243,257 298,157 260,337 -35.97%
  QoQ % 8.08% -41.86% 0.93% -13.60% -18.41% 14.53% -
  Horiz. % 51.20% 47.37% 81.48% 80.73% 93.44% 114.53% 100.00%
Net Worth 584,798 588,845 601,908 601,255 562,898 592,565 594,950 -1.14%
  QoQ % -0.69% -2.17% 0.11% 6.81% -5.01% -0.40% -
  Horiz. % 98.29% 98.97% 101.17% 101.06% 94.61% 99.60% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 56 0 0 0 0 112 112 -36.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.06% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
Div Payout % 0.43 % - % - % - % - % 0.20 % 0.19 % 72.29%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 5.26% -
  Horiz. % 226.32% 0.00% 0.00% 0.00% 0.00% 105.26% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 584,798 588,845 601,908 601,255 562,898 592,565 594,950 -1.14%
  QoQ % -0.69% -2.17% 0.11% 6.81% -5.01% -0.40% -
  Horiz. % 98.29% 98.97% 101.17% 101.06% 94.61% 99.60% 100.00%
NOSH 282,511 283,098 283,918 283,611 281,449 282,173 281,967 0.13%
  QoQ % -0.21% -0.29% 0.11% 0.77% -0.26% 0.07% -
  Horiz. % 100.19% 100.40% 100.69% 100.58% 99.82% 100.07% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.62 % 5.24 % 5.07 % 13.23 % 14.63 % 15.69 % 18.69 % -44.99%
  QoQ % 45.42% 3.35% -61.68% -9.57% -6.76% -16.05% -
  Horiz. % 40.77% 28.04% 27.13% 70.79% 78.28% 83.95% 100.00%
ROE 2.26 % 1.58 % 2.29 % 5.66 % 7.64 % 9.59 % 10.24 % -63.45%
  QoQ % 43.04% -31.00% -59.54% -25.92% -20.33% -6.35% -
  Horiz. % 22.07% 15.43% 22.36% 55.27% 74.61% 93.65% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 51.07 45.98 78.70 85.41 101.25 125.33 113.55 -41.27%
  QoQ % 11.07% -41.58% -7.86% -15.64% -19.21% 10.37% -
  Horiz. % 44.98% 40.49% 69.31% 75.22% 89.17% 110.37% 100.00%
EPS 4.67 3.29 4.86 12.01 15.29 20.15 21.60 -63.94%
  QoQ % 41.95% -32.30% -59.53% -21.45% -24.12% -6.71% -
  Horiz. % 21.62% 15.23% 22.50% 55.60% 70.79% 93.29% 100.00%
DPS 0.02 0.00 0.00 0.00 0.00 0.04 0.04 -36.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 2.0700 2.0800 2.1200 2.1200 2.0000 2.1000 2.1100 -1.27%
  QoQ % -0.48% -1.89% 0.00% 6.00% -4.76% -0.47% -
  Horiz. % 98.10% 98.58% 100.47% 100.47% 94.79% 99.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 22.84 20.60 35.37 38.34 45.10 55.97 50.67 -41.18%
  QoQ % 10.87% -41.76% -7.75% -14.99% -19.42% 10.46% -
  Horiz. % 45.08% 40.66% 69.80% 75.67% 89.01% 110.46% 100.00%
EPS 2.09 1.47 2.18 5.39 6.81 9.00 9.64 -63.88%
  QoQ % 42.18% -32.57% -59.55% -20.85% -24.33% -6.64% -
  Horiz. % 21.68% 15.25% 22.61% 55.91% 70.64% 93.36% 100.00%
DPS 0.01 0.00 0.00 0.00 0.00 0.02 0.02 -36.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.9256 0.9320 0.9527 0.9516 0.8909 0.9379 0.9417 -1.14%
  QoQ % -0.69% -2.17% 0.12% 6.81% -5.01% -0.40% -
  Horiz. % 98.29% 98.97% 101.17% 101.05% 94.61% 99.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.7200 0.7900 0.6900 0.8200 0.8000 0.8500 1.0700 -
P/RPS 1.41 1.72 0.88 0.96 0.79 0.68 0.94 31.00%
  QoQ % -18.02% 95.45% -8.33% 21.52% 16.18% -27.66% -
  Horiz. % 150.00% 182.98% 93.62% 102.13% 84.04% 72.34% 100.00%
P/EPS 15.42 24.02 14.20 6.83 5.23 4.22 4.95 113.15%
  QoQ % -35.80% 69.15% 107.91% 30.59% 23.93% -14.75% -
  Horiz. % 311.52% 485.25% 286.87% 137.98% 105.66% 85.25% 100.00%
EY 6.49 4.16 7.04 14.64 19.11 23.70 20.18 -53.03%
  QoQ % 56.01% -40.91% -51.91% -23.39% -19.37% 17.44% -
  Horiz. % 32.16% 20.61% 34.89% 72.55% 94.70% 117.44% 100.00%
DY 0.03 0.00 0.00 0.00 0.00 0.05 0.04 -17.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 25.00% -
  Horiz. % 75.00% 0.00% 0.00% 0.00% 0.00% 125.00% 100.00%
P/NAPS 0.35 0.38 0.33 0.39 0.40 0.40 0.51 -22.18%
  QoQ % -7.89% 15.15% -15.38% -2.50% 0.00% -21.57% -
  Horiz. % 68.63% 74.51% 64.71% 76.47% 78.43% 78.43% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 26/11/15 25/08/15 29/05/15 26/02/15 27/11/14 -
Price 0.6900 0.7100 0.8050 0.7500 0.8500 0.8550 0.9700 -
P/RPS 1.35 1.54 1.02 0.88 0.84 0.68 0.85 36.09%
  QoQ % -12.34% 50.98% 15.91% 4.76% 23.53% -20.00% -
  Horiz. % 158.82% 181.18% 120.00% 103.53% 98.82% 80.00% 100.00%
P/EPS 14.77 21.59 16.57 6.25 5.56 4.24 4.49 121.03%
  QoQ % -31.59% 30.30% 165.12% 12.41% 31.13% -5.57% -
  Horiz. % 328.95% 480.85% 369.04% 139.20% 123.83% 94.43% 100.00%
EY 6.77 4.63 6.03 16.01 17.98 23.56 22.26 -54.74%
  QoQ % 46.22% -23.22% -62.34% -10.96% -23.68% 5.84% -
  Horiz. % 30.41% 20.80% 27.09% 71.92% 80.77% 105.84% 100.00%
DY 0.03 0.00 0.00 0.00 0.00 0.05 0.04 -17.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 25.00% -
  Horiz. % 75.00% 0.00% 0.00% 0.00% 0.00% 125.00% 100.00%
P/NAPS 0.33 0.34 0.38 0.35 0.43 0.41 0.46 -19.85%
  QoQ % -2.94% -10.53% 8.57% -18.60% 4.88% -10.87% -
  Horiz. % 71.74% 73.91% 82.61% 76.09% 93.48% 89.13% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

378  367  602  1171 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.01-0.09 
 KSTAR 0.225-0.03 
 DNEX 0.25-0.005 
 VSOLAR 0.040.00 
 DYNACIA 0.125+0.005 
 LAMBO 0.030.00 
 ANZO 0.100.00 
 KTG 0.24-0.005 
 DGB 0.095-0.01 
 AT 0.185+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!
PARTNERS & BROKERS