Highlights

[SYMLIFE] QoQ TTM Result on 2016-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     19.02%    YoY -     -53.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 232,690 220,103 196,192 151,772 144,279 130,155 223,442 2.74%
  QoQ % 5.72% 12.19% 29.27% 5.19% 10.85% -41.75% -
  Horiz. % 104.14% 98.51% 87.80% 67.92% 64.57% 58.25% 100.00%
PBT 33,911 37,816 27,997 19,820 17,581 10,441 18,260 51.03%
  QoQ % -10.33% 35.07% 41.26% 12.74% 68.38% -42.82% -
  Horiz. % 185.71% 207.10% 153.32% 108.54% 96.28% 57.18% 100.00%
Tax -3,652 -11,054 -9,497 -5,985 -6,594 -3,615 -6,931 -34.74%
  QoQ % 66.96% -16.39% -58.68% 9.24% -82.41% 47.84% -
  Horiz. % 52.69% 159.49% 137.02% 86.35% 95.14% 52.16% 100.00%
NP 30,259 26,762 18,500 13,835 10,987 6,826 11,329 92.39%
  QoQ % 13.07% 44.66% 33.72% 25.92% 60.96% -39.75% -
  Horiz. % 267.09% 236.23% 163.30% 122.12% 96.98% 60.25% 100.00%
NP to SH 31,822 28,025 20,030 15,703 13,194 9,312 13,792 74.52%
  QoQ % 13.55% 39.92% 27.56% 19.02% 41.69% -32.48% -
  Horiz. % 230.73% 203.20% 145.23% 113.86% 95.66% 67.52% 100.00%
Tax Rate 10.77 % 29.23 % 33.92 % 30.20 % 37.51 % 34.62 % 37.96 % -56.79%
  QoQ % -63.15% -13.83% 12.32% -19.49% 8.35% -8.80% -
  Horiz. % 28.37% 77.00% 89.36% 79.56% 98.81% 91.20% 100.00%
Total Cost 202,431 193,341 177,692 137,937 133,292 123,329 212,113 -3.06%
  QoQ % 4.70% 8.81% 28.82% 3.48% 8.08% -41.86% -
  Horiz. % 95.44% 91.15% 83.77% 65.03% 62.84% 58.14% 100.00%
Net Worth 609,188 597,871 589,419 587,955 584,798 588,845 601,908 0.80%
  QoQ % 1.89% 1.43% 0.25% 0.54% -0.69% -2.17% -
  Horiz. % 101.21% 99.33% 97.93% 97.68% 97.16% 97.83% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 84 56 56 56 56 0 0 -
  QoQ % 49.75% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.75% 100.00% 100.00% 100.00% 100.00% - -
Div Payout % 0.27 % 0.20 % 0.28 % 0.36 % 0.43 % - % - % -
  QoQ % 35.00% -28.57% -22.22% -16.28% 0.00% 0.00% -
  Horiz. % 62.79% 46.51% 65.12% 83.72% 100.00% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 609,188 597,871 589,419 587,955 584,798 588,845 601,908 0.80%
  QoQ % 1.89% 1.43% 0.25% 0.54% -0.69% -2.17% -
  Horiz. % 101.21% 99.33% 97.93% 97.68% 97.16% 97.83% 100.00%
NOSH 282,031 282,015 282,019 282,670 282,511 283,098 283,918 -0.44%
  QoQ % 0.01% -0.00% -0.23% 0.06% -0.21% -0.29% -
  Horiz. % 99.34% 99.33% 99.33% 99.56% 99.50% 99.71% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 13.00 % 12.16 % 9.43 % 9.12 % 7.62 % 5.24 % 5.07 % 87.23%
  QoQ % 6.91% 28.95% 3.40% 19.69% 45.42% 3.35% -
  Horiz. % 256.41% 239.84% 186.00% 179.88% 150.30% 103.35% 100.00%
ROE 5.22 % 4.69 % 3.40 % 2.67 % 2.26 % 1.58 % 2.29 % 73.12%
  QoQ % 11.30% 37.94% 27.34% 18.14% 43.04% -31.00% -
  Horiz. % 227.95% 204.80% 148.47% 116.59% 98.69% 69.00% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 82.50 78.05 69.57 53.69 51.07 45.98 78.70 3.19%
  QoQ % 5.70% 12.19% 29.58% 5.13% 11.07% -41.58% -
  Horiz. % 104.83% 99.17% 88.40% 68.22% 64.89% 58.42% 100.00%
EPS 11.28 9.94 7.10 5.56 4.67 3.29 4.86 75.21%
  QoQ % 13.48% 40.00% 27.70% 19.06% 41.95% -32.30% -
  Horiz. % 232.10% 204.53% 146.09% 114.40% 96.09% 67.70% 100.00%
DPS 0.03 0.02 0.02 0.02 0.02 0.00 0.00 -
  QoQ % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 2.1600 2.1200 2.0900 2.0800 2.0700 2.0800 2.1200 1.25%
  QoQ % 1.89% 1.44% 0.48% 0.48% -0.48% -1.89% -
  Horiz. % 101.89% 100.00% 98.58% 98.11% 97.64% 98.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 38.74 36.65 32.67 25.27 24.02 21.67 37.20 2.74%
  QoQ % 5.70% 12.18% 29.28% 5.20% 10.84% -41.75% -
  Horiz. % 104.14% 98.52% 87.82% 67.93% 64.57% 58.25% 100.00%
EPS 5.30 4.67 3.34 2.61 2.20 1.55 2.30 74.37%
  QoQ % 13.49% 39.82% 27.97% 18.64% 41.94% -32.61% -
  Horiz. % 230.43% 203.04% 145.22% 113.48% 95.65% 67.39% 100.00%
DPS 0.01 0.01 0.01 0.01 0.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 1.0143 0.9955 0.9814 0.9790 0.9737 0.9805 1.0022 0.80%
  QoQ % 1.89% 1.44% 0.25% 0.54% -0.69% -2.17% -
  Horiz. % 101.21% 99.33% 97.92% 97.69% 97.16% 97.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.8650 0.6400 0.6750 0.6850 0.7200 0.7900 0.6900 -
P/RPS 1.05 0.82 0.97 1.28 1.41 1.72 0.88 12.48%
  QoQ % 28.05% -15.46% -24.22% -9.22% -18.02% 95.45% -
  Horiz. % 119.32% 93.18% 110.23% 145.45% 160.23% 195.45% 100.00%
P/EPS 7.67 6.44 9.50 12.33 15.42 24.02 14.20 -33.65%
  QoQ % 19.10% -32.21% -22.95% -20.04% -35.80% 69.15% -
  Horiz. % 54.01% 45.35% 66.90% 86.83% 108.59% 169.15% 100.00%
EY 13.04 15.53 10.52 8.11 6.49 4.16 7.04 50.77%
  QoQ % -16.03% 47.62% 29.72% 24.96% 56.01% -40.91% -
  Horiz. % 185.23% 220.60% 149.43% 115.20% 92.19% 59.09% 100.00%
DY 0.03 0.03 0.03 0.03 0.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% - -
P/NAPS 0.40 0.30 0.32 0.33 0.35 0.38 0.33 13.67%
  QoQ % 33.33% -6.25% -3.03% -5.71% -7.89% 15.15% -
  Horiz. % 121.21% 90.91% 96.97% 100.00% 106.06% 115.15% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 27/02/17 22/11/16 25/08/16 26/05/16 25/02/16 26/11/15 -
Price 1.0400 0.7600 0.6600 0.7050 0.6900 0.7100 0.8050 -
P/RPS 1.26 0.97 0.95 1.31 1.35 1.54 1.02 15.11%
  QoQ % 29.90% 2.11% -27.48% -2.96% -12.34% 50.98% -
  Horiz. % 123.53% 95.10% 93.14% 128.43% 132.35% 150.98% 100.00%
P/EPS 9.22 7.65 9.29 12.69 14.77 21.59 16.57 -32.33%
  QoQ % 20.52% -17.65% -26.79% -14.08% -31.59% 30.30% -
  Horiz. % 55.64% 46.17% 56.07% 76.58% 89.14% 130.30% 100.00%
EY 10.85 13.08 10.76 7.88 6.77 4.63 6.03 47.88%
  QoQ % -17.05% 21.56% 36.55% 16.40% 46.22% -23.22% -
  Horiz. % 179.93% 216.92% 178.44% 130.68% 112.27% 76.78% 100.00%
DY 0.03 0.03 0.03 0.03 0.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% - -
P/NAPS 0.48 0.36 0.32 0.34 0.33 0.34 0.38 16.84%
  QoQ % 33.33% 12.50% -5.88% 3.03% -2.94% -10.53% -
  Horiz. % 126.32% 94.74% 84.21% 89.47% 86.84% 89.47% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers