Highlights

[SYMLIFE] QoQ TTM Result on 2016-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     39.92%    YoY -     200.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 182,176 221,391 232,690 220,103 196,192 151,772 144,279 16.81%
  QoQ % -17.71% -4.86% 5.72% 12.19% 29.27% 5.19% -
  Horiz. % 126.27% 153.45% 161.28% 152.55% 135.98% 105.19% 100.00%
PBT 36,784 41,914 33,911 37,816 27,997 19,820 17,581 63.51%
  QoQ % -12.24% 23.60% -10.33% 35.07% 41.26% 12.74% -
  Horiz. % 209.23% 238.41% 192.88% 215.10% 159.25% 112.74% 100.00%
Tax 172 -2,774 -3,652 -11,054 -9,497 -5,985 -6,594 -
  QoQ % 106.20% 24.04% 66.96% -16.39% -58.68% 9.24% -
  Horiz. % -2.61% 42.07% 55.38% 167.64% 144.02% 90.76% 100.00%
NP 36,956 39,140 30,259 26,762 18,500 13,835 10,987 124.33%
  QoQ % -5.58% 29.35% 13.07% 44.66% 33.72% 25.92% -
  Horiz. % 336.36% 356.24% 275.41% 243.58% 168.38% 125.92% 100.00%
NP to SH 38,255 40,450 31,822 28,025 20,030 15,703 13,194 103.20%
  QoQ % -5.43% 27.11% 13.55% 39.92% 27.56% 19.02% -
  Horiz. % 289.94% 306.58% 241.19% 212.41% 151.81% 119.02% 100.00%
Tax Rate -0.47 % 6.62 % 10.77 % 29.23 % 33.92 % 30.20 % 37.51 % -
  QoQ % -107.10% -38.53% -63.15% -13.83% 12.32% -19.49% -
  Horiz. % -1.25% 17.65% 28.71% 77.93% 90.43% 80.51% 100.00%
Total Cost 145,220 182,251 202,431 193,341 177,692 137,937 133,292 5.87%
  QoQ % -20.32% -9.97% 4.70% 8.81% 28.82% 3.48% -
  Horiz. % 108.95% 136.73% 151.87% 145.05% 133.31% 103.48% 100.00%
Net Worth 618,018 622,724 609,188 597,871 589,419 587,955 584,798 3.75%
  QoQ % -0.76% 2.22% 1.89% 1.43% 0.25% 0.54% -
  Horiz. % 105.68% 106.49% 104.17% 102.24% 100.79% 100.54% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 84 84 84 56 56 56 56 30.86%
  QoQ % 0.00% 0.00% 49.75% 0.00% 0.00% 0.00% -
  Horiz. % 149.75% 149.75% 149.75% 100.00% 100.00% 100.00% 100.00%
Div Payout % 0.22 % 0.21 % 0.27 % 0.20 % 0.28 % 0.36 % 0.43 % -36.00%
  QoQ % 4.76% -22.22% 35.00% -28.57% -22.22% -16.28% -
  Horiz. % 51.16% 48.84% 62.79% 46.51% 65.12% 83.72% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 618,018 622,724 609,188 597,871 589,419 587,955 584,798 3.75%
  QoQ % -0.76% 2.22% 1.89% 1.43% 0.25% 0.54% -
  Horiz. % 105.68% 106.49% 104.17% 102.24% 100.79% 100.54% 100.00%
NOSH 282,200 281,775 282,031 282,015 282,019 282,670 282,511 -0.07%
  QoQ % 0.15% -0.09% 0.01% -0.00% -0.23% 0.06% -
  Horiz. % 99.89% 99.74% 99.83% 99.82% 99.83% 100.06% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 20.29 % 17.68 % 13.00 % 12.16 % 9.43 % 9.12 % 7.62 % 92.00%
  QoQ % 14.76% 36.00% 6.91% 28.95% 3.40% 19.69% -
  Horiz. % 266.27% 232.02% 170.60% 159.58% 123.75% 119.69% 100.00%
ROE 6.19 % 6.50 % 5.22 % 4.69 % 3.40 % 2.67 % 2.26 % 95.64%
  QoQ % -4.77% 24.52% 11.30% 37.94% 27.34% 18.14% -
  Horiz. % 273.89% 287.61% 230.97% 207.52% 150.44% 118.14% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 64.56 78.57 82.50 78.05 69.57 53.69 51.07 16.90%
  QoQ % -17.83% -4.76% 5.70% 12.19% 29.58% 5.13% -
  Horiz. % 126.41% 153.85% 161.54% 152.83% 136.22% 105.13% 100.00%
EPS 13.56 14.36 11.28 9.94 7.10 5.56 4.67 103.40%
  QoQ % -5.57% 27.30% 13.48% 40.00% 27.70% 19.06% -
  Horiz. % 290.36% 307.49% 241.54% 212.85% 152.03% 119.06% 100.00%
DPS 0.03 0.03 0.03 0.02 0.02 0.02 0.02 31.00%
  QoQ % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.1900 2.2100 2.1600 2.1200 2.0900 2.0800 2.0700 3.82%
  QoQ % -0.90% 2.31% 1.89% 1.44% 0.48% 0.48% -
  Horiz. % 105.80% 106.76% 104.35% 102.42% 100.97% 100.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 28.83 35.04 36.83 34.84 31.05 24.02 22.84 16.78%
  QoQ % -17.72% -4.86% 5.71% 12.21% 29.27% 5.17% -
  Horiz. % 126.23% 153.42% 161.25% 152.54% 135.95% 105.17% 100.00%
EPS 6.05 6.40 5.04 4.44 3.17 2.49 2.09 102.98%
  QoQ % -5.47% 26.98% 13.51% 40.06% 27.31% 19.14% -
  Horiz. % 289.47% 306.22% 241.15% 212.44% 151.67% 119.14% 100.00%
DPS 0.01 0.01 0.01 0.01 0.01 0.01 0.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.9782 0.9856 0.9642 0.9463 0.9329 0.9306 0.9256 3.75%
  QoQ % -0.75% 2.22% 1.89% 1.44% 0.25% 0.54% -
  Horiz. % 105.68% 106.48% 104.17% 102.24% 100.79% 100.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.8850 1.0000 0.8650 0.6400 0.6750 0.6850 0.7200 -
P/RPS 1.37 1.27 1.05 0.82 0.97 1.28 1.41 -1.90%
  QoQ % 7.87% 20.95% 28.05% -15.46% -24.22% -9.22% -
  Horiz. % 97.16% 90.07% 74.47% 58.16% 68.79% 90.78% 100.00%
P/EPS 6.53 6.97 7.67 6.44 9.50 12.33 15.42 -43.58%
  QoQ % -6.31% -9.13% 19.10% -32.21% -22.95% -20.04% -
  Horiz. % 42.35% 45.20% 49.74% 41.76% 61.61% 79.96% 100.00%
EY 15.32 14.36 13.04 15.53 10.52 8.11 6.49 77.19%
  QoQ % 6.69% 10.12% -16.03% 47.62% 29.72% 24.96% -
  Horiz. % 236.06% 221.26% 200.92% 239.29% 162.10% 124.96% 100.00%
DY 0.03 0.03 0.03 0.03 0.03 0.03 0.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
P/NAPS 0.40 0.45 0.40 0.30 0.32 0.33 0.35 9.30%
  QoQ % -11.11% 12.50% 33.33% -6.25% -3.03% -5.71% -
  Horiz. % 114.29% 128.57% 114.29% 85.71% 91.43% 94.29% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 29/08/17 24/05/17 27/02/17 22/11/16 25/08/16 26/05/16 -
Price 0.8000 0.8900 1.0400 0.7600 0.6600 0.7050 0.6900 -
P/RPS 1.24 1.13 1.26 0.97 0.95 1.31 1.35 -5.50%
  QoQ % 9.73% -10.32% 29.90% 2.11% -27.48% -2.96% -
  Horiz. % 91.85% 83.70% 93.33% 71.85% 70.37% 97.04% 100.00%
P/EPS 5.90 6.20 9.22 7.65 9.29 12.69 14.77 -45.73%
  QoQ % -4.84% -32.75% 20.52% -17.65% -26.79% -14.08% -
  Horiz. % 39.95% 41.98% 62.42% 51.79% 62.90% 85.92% 100.00%
EY 16.94 16.13 10.85 13.08 10.76 7.88 6.77 84.21%
  QoQ % 5.02% 48.66% -17.05% 21.56% 36.55% 16.40% -
  Horiz. % 250.22% 238.26% 160.27% 193.21% 158.94% 116.40% 100.00%
DY 0.04 0.03 0.03 0.03 0.03 0.03 0.03 21.12%
  QoQ % 33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
P/NAPS 0.37 0.40 0.48 0.36 0.32 0.34 0.33 7.92%
  QoQ % -7.50% -16.67% 33.33% 12.50% -5.88% 3.03% -
  Horiz. % 112.12% 121.21% 145.45% 109.09% 96.97% 103.03% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

407  539  641  955 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.285-0.015 
 FINTEC 0.0750.00 
 DNEX-WD 0.055-0.005 
 KEYASIC 0.105+0.015 
 PBBANK 4.42+0.16 
 KSTAR 0.15-0.025 
 QES 0.385+0.02 
 AT 0.17-0.005 
 MLAB 0.075+0.01 
 PHB 0.0250.00 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS