Highlights

[SYMLIFE] QoQ TTM Result on 2015-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -32.48%    YoY -     -83.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 196,192 151,772 144,279 130,155 223,442 242,219 284,954 -21.98%
  QoQ % 29.27% 5.19% 10.85% -41.75% -7.75% -15.00% -
  Horiz. % 68.85% 53.26% 50.63% 45.68% 78.41% 85.00% 100.00%
PBT 27,997 19,820 17,581 10,441 18,260 41,806 53,383 -34.89%
  QoQ % 41.26% 12.74% 68.38% -42.82% -56.32% -21.69% -
  Horiz. % 52.45% 37.13% 32.93% 19.56% 34.21% 78.31% 100.00%
Tax -9,497 -5,985 -6,594 -3,615 -6,931 -9,754 -11,686 -12.88%
  QoQ % -58.68% 9.24% -82.41% 47.84% 28.94% 16.53% -
  Horiz. % 81.27% 51.22% 56.43% 30.93% 59.31% 83.47% 100.00%
NP 18,500 13,835 10,987 6,826 11,329 32,052 41,697 -41.74%
  QoQ % 33.72% 25.92% 60.96% -39.75% -64.65% -23.13% -
  Horiz. % 44.37% 33.18% 26.35% 16.37% 27.17% 76.87% 100.00%
NP to SH 20,030 15,703 13,194 9,312 13,792 34,051 43,023 -39.85%
  QoQ % 27.56% 19.02% 41.69% -32.48% -59.50% -20.85% -
  Horiz. % 46.56% 36.50% 30.67% 21.64% 32.06% 79.15% 100.00%
Tax Rate 33.92 % 30.20 % 37.51 % 34.62 % 37.96 % 23.33 % 21.89 % 33.80%
  QoQ % 12.32% -19.49% 8.35% -8.80% 62.71% 6.58% -
  Horiz. % 154.96% 137.96% 171.36% 158.15% 173.41% 106.58% 100.00%
Total Cost 177,692 137,937 133,292 123,329 212,113 210,167 243,257 -18.84%
  QoQ % 28.82% 3.48% 8.08% -41.86% 0.93% -13.60% -
  Horiz. % 73.05% 56.70% 54.79% 50.70% 87.20% 86.40% 100.00%
Net Worth 589,419 587,955 584,798 588,845 601,908 601,255 562,898 3.11%
  QoQ % 0.25% 0.54% -0.69% -2.17% 0.11% 6.81% -
  Horiz. % 104.71% 104.45% 103.89% 104.61% 106.93% 106.81% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 56 56 56 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
Div Payout % 0.28 % 0.36 % 0.43 % - % - % - % - % -
  QoQ % -22.22% -16.28% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.12% 83.72% 100.00% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 589,419 587,955 584,798 588,845 601,908 601,255 562,898 3.11%
  QoQ % 0.25% 0.54% -0.69% -2.17% 0.11% 6.81% -
  Horiz. % 104.71% 104.45% 103.89% 104.61% 106.93% 106.81% 100.00%
NOSH 282,019 282,670 282,511 283,098 283,918 283,611 281,449 0.13%
  QoQ % -0.23% 0.06% -0.21% -0.29% 0.11% 0.77% -
  Horiz. % 100.20% 100.43% 100.38% 100.59% 100.88% 100.77% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.43 % 9.12 % 7.62 % 5.24 % 5.07 % 13.23 % 14.63 % -25.32%
  QoQ % 3.40% 19.69% 45.42% 3.35% -61.68% -9.57% -
  Horiz. % 64.46% 62.34% 52.08% 35.82% 34.65% 90.43% 100.00%
ROE 3.40 % 2.67 % 2.26 % 1.58 % 2.29 % 5.66 % 7.64 % -41.62%
  QoQ % 27.34% 18.14% 43.04% -31.00% -59.54% -25.92% -
  Horiz. % 44.50% 34.95% 29.58% 20.68% 29.97% 74.08% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 69.57 53.69 51.07 45.98 78.70 85.41 101.25 -22.08%
  QoQ % 29.58% 5.13% 11.07% -41.58% -7.86% -15.64% -
  Horiz. % 68.71% 53.03% 50.44% 45.41% 77.73% 84.36% 100.00%
EPS 7.10 5.56 4.67 3.29 4.86 12.01 15.29 -39.95%
  QoQ % 27.70% 19.06% 41.95% -32.30% -59.53% -21.45% -
  Horiz. % 46.44% 36.36% 30.54% 21.52% 31.79% 78.55% 100.00%
DPS 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 2.0900 2.0800 2.0700 2.0800 2.1200 2.1200 2.0000 2.97%
  QoQ % 0.48% 0.48% -0.48% -1.89% 0.00% 6.00% -
  Horiz. % 104.50% 104.00% 103.50% 104.00% 106.00% 106.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 32.67 25.27 24.02 21.67 37.20 40.33 47.45 -21.97%
  QoQ % 29.28% 5.20% 10.84% -41.75% -7.76% -15.01% -
  Horiz. % 68.85% 53.26% 50.62% 45.67% 78.40% 84.99% 100.00%
EPS 3.34 2.61 2.20 1.55 2.30 5.67 7.16 -39.77%
  QoQ % 27.97% 18.64% 41.94% -32.61% -59.44% -20.81% -
  Horiz. % 46.65% 36.45% 30.73% 21.65% 32.12% 79.19% 100.00%
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 0.9814 0.9790 0.9737 0.9805 1.0022 1.0011 0.9373 3.10%
  QoQ % 0.25% 0.54% -0.69% -2.17% 0.11% 6.81% -
  Horiz. % 104.71% 104.45% 103.88% 104.61% 106.92% 106.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.6750 0.6850 0.7200 0.7900 0.6900 0.8200 0.8000 -
P/RPS 0.97 1.28 1.41 1.72 0.88 0.96 0.79 14.62%
  QoQ % -24.22% -9.22% -18.02% 95.45% -8.33% 21.52% -
  Horiz. % 122.78% 162.03% 178.48% 217.72% 111.39% 121.52% 100.00%
P/EPS 9.50 12.33 15.42 24.02 14.20 6.83 5.23 48.71%
  QoQ % -22.95% -20.04% -35.80% 69.15% 107.91% 30.59% -
  Horiz. % 181.64% 235.76% 294.84% 459.27% 271.51% 130.59% 100.00%
EY 10.52 8.11 6.49 4.16 7.04 14.64 19.11 -32.76%
  QoQ % 29.72% 24.96% 56.01% -40.91% -51.91% -23.39% -
  Horiz. % 55.05% 42.44% 33.96% 21.77% 36.84% 76.61% 100.00%
DY 0.03 0.03 0.03 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
P/NAPS 0.32 0.33 0.35 0.38 0.33 0.39 0.40 -13.79%
  QoQ % -3.03% -5.71% -7.89% 15.15% -15.38% -2.50% -
  Horiz. % 80.00% 82.50% 87.50% 95.00% 82.50% 97.50% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 25/08/16 26/05/16 25/02/16 26/11/15 25/08/15 29/05/15 -
Price 0.6600 0.7050 0.6900 0.7100 0.8050 0.7500 0.8500 -
P/RPS 0.95 1.31 1.35 1.54 1.02 0.88 0.84 8.53%
  QoQ % -27.48% -2.96% -12.34% 50.98% 15.91% 4.76% -
  Horiz. % 113.10% 155.95% 160.71% 183.33% 121.43% 104.76% 100.00%
P/EPS 9.29 12.69 14.77 21.59 16.57 6.25 5.56 40.68%
  QoQ % -26.79% -14.08% -31.59% 30.30% 165.12% 12.41% -
  Horiz. % 167.09% 228.24% 265.65% 388.31% 298.02% 112.41% 100.00%
EY 10.76 7.88 6.77 4.63 6.03 16.01 17.98 -28.92%
  QoQ % 36.55% 16.40% 46.22% -23.22% -62.34% -10.96% -
  Horiz. % 59.84% 43.83% 37.65% 25.75% 33.54% 89.04% 100.00%
DY 0.03 0.03 0.03 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
P/NAPS 0.32 0.34 0.33 0.34 0.38 0.35 0.43 -17.83%
  QoQ % -5.88% 3.03% -2.94% -10.53% 8.57% -18.60% -
  Horiz. % 74.42% 79.07% 76.74% 79.07% 88.37% 81.40% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers