Highlights

[SYMLIFE] QoQ TTM Result on 2015-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     -59.50%    YoY -     -77.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 151,772 144,279 130,155 223,442 242,219 284,954 353,647 -43.13%
  QoQ % 5.19% 10.85% -41.75% -7.75% -15.00% -19.42% -
  Horiz. % 42.92% 40.80% 36.80% 63.18% 68.49% 80.58% 100.00%
PBT 19,820 17,581 10,441 18,260 41,806 53,383 67,253 -55.75%
  QoQ % 12.74% 68.38% -42.82% -56.32% -21.69% -20.62% -
  Horiz. % 29.47% 26.14% 15.52% 27.15% 62.16% 79.38% 100.00%
Tax -5,985 -6,594 -3,615 -6,931 -9,754 -11,686 -11,763 -36.29%
  QoQ % 9.24% -82.41% 47.84% 28.94% 16.53% 0.65% -
  Horiz. % 50.88% 56.06% 30.73% 58.92% 82.92% 99.35% 100.00%
NP 13,835 10,987 6,826 11,329 32,052 41,697 55,490 -60.42%
  QoQ % 25.92% 60.96% -39.75% -64.65% -23.13% -24.86% -
  Horiz. % 24.93% 19.80% 12.30% 20.42% 57.76% 75.14% 100.00%
NP to SH 15,703 13,194 9,312 13,792 34,051 43,023 56,848 -57.62%
  QoQ % 19.02% 41.69% -32.48% -59.50% -20.85% -24.32% -
  Horiz. % 27.62% 23.21% 16.38% 24.26% 59.90% 75.68% 100.00%
Tax Rate 30.20 % 37.51 % 34.62 % 37.96 % 23.33 % 21.89 % 17.49 % 43.98%
  QoQ % -19.49% 8.35% -8.80% 62.71% 6.58% 25.16% -
  Horiz. % 172.67% 214.47% 197.94% 217.04% 133.39% 125.16% 100.00%
Total Cost 137,937 133,292 123,329 212,113 210,167 243,257 298,157 -40.21%
  QoQ % 3.48% 8.08% -41.86% 0.93% -13.60% -18.41% -
  Horiz. % 46.26% 44.71% 41.36% 71.14% 70.49% 81.59% 100.00%
Net Worth 587,955 584,798 588,845 601,908 601,255 562,898 592,565 -0.52%
  QoQ % 0.54% -0.69% -2.17% 0.11% 6.81% -5.01% -
  Horiz. % 99.22% 98.69% 99.37% 101.58% 101.47% 94.99% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 56 56 0 0 0 0 112 -36.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.06% 50.06% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 0.36 % 0.43 % - % - % - % - % 0.20 % 48.03%
  QoQ % -16.28% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 180.00% 215.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 587,955 584,798 588,845 601,908 601,255 562,898 592,565 -0.52%
  QoQ % 0.54% -0.69% -2.17% 0.11% 6.81% -5.01% -
  Horiz. % 99.22% 98.69% 99.37% 101.58% 101.47% 94.99% 100.00%
NOSH 282,670 282,511 283,098 283,918 283,611 281,449 282,173 0.12%
  QoQ % 0.06% -0.21% -0.29% 0.11% 0.77% -0.26% -
  Horiz. % 100.18% 100.12% 100.33% 100.62% 100.51% 99.74% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 9.12 % 7.62 % 5.24 % 5.07 % 13.23 % 14.63 % 15.69 % -30.37%
  QoQ % 19.69% 45.42% 3.35% -61.68% -9.57% -6.76% -
  Horiz. % 58.13% 48.57% 33.40% 32.31% 84.32% 93.24% 100.00%
ROE 2.67 % 2.26 % 1.58 % 2.29 % 5.66 % 7.64 % 9.59 % -57.40%
  QoQ % 18.14% 43.04% -31.00% -59.54% -25.92% -20.33% -
  Horiz. % 27.84% 23.57% 16.48% 23.88% 59.02% 79.67% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 53.69 51.07 45.98 78.70 85.41 101.25 125.33 -43.20%
  QoQ % 5.13% 11.07% -41.58% -7.86% -15.64% -19.21% -
  Horiz. % 42.84% 40.75% 36.69% 62.79% 68.15% 80.79% 100.00%
EPS 5.56 4.67 3.29 4.86 12.01 15.29 20.15 -57.65%
  QoQ % 19.06% 41.95% -32.30% -59.53% -21.45% -24.12% -
  Horiz. % 27.59% 23.18% 16.33% 24.12% 59.60% 75.88% 100.00%
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.04 -37.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.0800 2.0700 2.0800 2.1200 2.1200 2.0000 2.1000 -0.64%
  QoQ % 0.48% -0.48% -1.89% 0.00% 6.00% -4.76% -
  Horiz. % 99.05% 98.57% 99.05% 100.95% 100.95% 95.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 25.27 24.02 21.67 37.20 40.33 47.45 58.88 -43.13%
  QoQ % 5.20% 10.84% -41.75% -7.76% -15.01% -19.41% -
  Horiz. % 42.92% 40.79% 36.80% 63.18% 68.50% 80.59% 100.00%
EPS 2.61 2.20 1.55 2.30 5.67 7.16 9.47 -57.68%
  QoQ % 18.64% 41.94% -32.61% -59.44% -20.81% -24.39% -
  Horiz. % 27.56% 23.23% 16.37% 24.29% 59.87% 75.61% 100.00%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.02 -37.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9790 0.9737 0.9805 1.0022 1.0011 0.9373 0.9867 -0.52%
  QoQ % 0.54% -0.69% -2.17% 0.11% 6.81% -5.01% -
  Horiz. % 99.22% 98.68% 99.37% 101.57% 101.46% 94.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.6850 0.7200 0.7900 0.6900 0.8200 0.8000 0.8500 -
P/RPS 1.28 1.41 1.72 0.88 0.96 0.79 0.68 52.51%
  QoQ % -9.22% -18.02% 95.45% -8.33% 21.52% 16.18% -
  Horiz. % 188.24% 207.35% 252.94% 129.41% 141.18% 116.18% 100.00%
P/EPS 12.33 15.42 24.02 14.20 6.83 5.23 4.22 104.51%
  QoQ % -20.04% -35.80% 69.15% 107.91% 30.59% 23.93% -
  Horiz. % 292.18% 365.40% 569.19% 336.49% 161.85% 123.93% 100.00%
EY 8.11 6.49 4.16 7.04 14.64 19.11 23.70 -51.11%
  QoQ % 24.96% 56.01% -40.91% -51.91% -23.39% -19.37% -
  Horiz. % 34.22% 27.38% 17.55% 29.70% 61.77% 80.63% 100.00%
DY 0.03 0.03 0.00 0.00 0.00 0.00 0.05 -28.88%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 60.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.33 0.35 0.38 0.33 0.39 0.40 0.40 -12.05%
  QoQ % -5.71% -7.89% 15.15% -15.38% -2.50% 0.00% -
  Horiz. % 82.50% 87.50% 95.00% 82.50% 97.50% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 26/11/15 25/08/15 29/05/15 26/02/15 -
Price 0.7050 0.6900 0.7100 0.8050 0.7500 0.8500 0.8550 -
P/RPS 1.31 1.35 1.54 1.02 0.88 0.84 0.68 54.89%
  QoQ % -2.96% -12.34% 50.98% 15.91% 4.76% 23.53% -
  Horiz. % 192.65% 198.53% 226.47% 150.00% 129.41% 123.53% 100.00%
P/EPS 12.69 14.77 21.59 16.57 6.25 5.56 4.24 107.82%
  QoQ % -14.08% -31.59% 30.30% 165.12% 12.41% 31.13% -
  Horiz. % 299.29% 348.35% 509.20% 390.80% 147.41% 131.13% 100.00%
EY 7.88 6.77 4.63 6.03 16.01 17.98 23.56 -51.85%
  QoQ % 16.40% 46.22% -23.22% -62.34% -10.96% -23.68% -
  Horiz. % 33.45% 28.74% 19.65% 25.59% 67.95% 76.32% 100.00%
DY 0.03 0.03 0.00 0.00 0.00 0.00 0.05 -28.88%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 60.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.34 0.33 0.34 0.38 0.35 0.43 0.41 -11.74%
  QoQ % 3.03% -2.94% -10.53% 8.57% -18.60% 4.88% -
  Horiz. % 82.93% 80.49% 82.93% 92.68% 85.37% 104.88% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers