Highlights

[SYMLIFE] QoQ TTM Result on 2016-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     41.69%    YoY -     -69.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 220,103 196,192 151,772 144,279 130,155 223,442 242,219 -6.16%
  QoQ % 12.19% 29.27% 5.19% 10.85% -41.75% -7.75% -
  Horiz. % 90.87% 81.00% 62.66% 59.57% 53.73% 92.25% 100.00%
PBT 37,816 27,997 19,820 17,581 10,441 18,260 41,806 -6.44%
  QoQ % 35.07% 41.26% 12.74% 68.38% -42.82% -56.32% -
  Horiz. % 90.46% 66.97% 47.41% 42.05% 24.97% 43.68% 100.00%
Tax -11,054 -9,497 -5,985 -6,594 -3,615 -6,931 -9,754 8.66%
  QoQ % -16.39% -58.68% 9.24% -82.41% 47.84% 28.94% -
  Horiz. % 113.33% 97.37% 61.36% 67.60% 37.06% 71.06% 100.00%
NP 26,762 18,500 13,835 10,987 6,826 11,329 32,052 -11.28%
  QoQ % 44.66% 33.72% 25.92% 60.96% -39.75% -64.65% -
  Horiz. % 83.50% 57.72% 43.16% 34.28% 21.30% 35.35% 100.00%
NP to SH 28,025 20,030 15,703 13,194 9,312 13,792 34,051 -12.12%
  QoQ % 39.92% 27.56% 19.02% 41.69% -32.48% -59.50% -
  Horiz. % 82.30% 58.82% 46.12% 38.75% 27.35% 40.50% 100.00%
Tax Rate 29.23 % 33.92 % 30.20 % 37.51 % 34.62 % 37.96 % 23.33 % 16.14%
  QoQ % -13.83% 12.32% -19.49% 8.35% -8.80% 62.71% -
  Horiz. % 125.29% 145.39% 129.45% 160.78% 148.39% 162.71% 100.00%
Total Cost 193,341 177,692 137,937 133,292 123,329 212,113 210,167 -5.39%
  QoQ % 8.81% 28.82% 3.48% 8.08% -41.86% 0.93% -
  Horiz. % 91.99% 84.55% 65.63% 63.42% 58.68% 100.93% 100.00%
Net Worth 597,871 589,419 587,955 584,798 588,845 601,908 601,255 -0.37%
  QoQ % 1.43% 0.25% 0.54% -0.69% -2.17% 0.11% -
  Horiz. % 99.44% 98.03% 97.79% 97.26% 97.94% 100.11% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 56 56 56 56 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Div Payout % 0.20 % 0.28 % 0.36 % 0.43 % - % - % - % -
  QoQ % -28.57% -22.22% -16.28% 0.00% 0.00% 0.00% -
  Horiz. % 46.51% 65.12% 83.72% 100.00% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 597,871 589,419 587,955 584,798 588,845 601,908 601,255 -0.37%
  QoQ % 1.43% 0.25% 0.54% -0.69% -2.17% 0.11% -
  Horiz. % 99.44% 98.03% 97.79% 97.26% 97.94% 100.11% 100.00%
NOSH 282,015 282,019 282,670 282,511 283,098 283,918 283,611 -0.37%
  QoQ % -0.00% -0.23% 0.06% -0.21% -0.29% 0.11% -
  Horiz. % 99.44% 99.44% 99.67% 99.61% 99.82% 100.11% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.16 % 9.43 % 9.12 % 7.62 % 5.24 % 5.07 % 13.23 % -5.44%
  QoQ % 28.95% 3.40% 19.69% 45.42% 3.35% -61.68% -
  Horiz. % 91.91% 71.28% 68.93% 57.60% 39.61% 38.32% 100.00%
ROE 4.69 % 3.40 % 2.67 % 2.26 % 1.58 % 2.29 % 5.66 % -11.73%
  QoQ % 37.94% 27.34% 18.14% 43.04% -31.00% -59.54% -
  Horiz. % 82.86% 60.07% 47.17% 39.93% 27.92% 40.46% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 78.05 69.57 53.69 51.07 45.98 78.70 85.41 -5.80%
  QoQ % 12.19% 29.58% 5.13% 11.07% -41.58% -7.86% -
  Horiz. % 91.38% 81.45% 62.86% 59.79% 53.83% 92.14% 100.00%
EPS 9.94 7.10 5.56 4.67 3.29 4.86 12.01 -11.80%
  QoQ % 40.00% 27.70% 19.06% 41.95% -32.30% -59.53% -
  Horiz. % 82.76% 59.12% 46.29% 38.88% 27.39% 40.47% 100.00%
DPS 0.02 0.02 0.02 0.02 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% 100.00% - - -
NAPS 2.1200 2.0900 2.0800 2.0700 2.0800 2.1200 2.1200 -
  QoQ % 1.44% 0.48% 0.48% -0.48% -1.89% 0.00% -
  Horiz. % 100.00% 98.58% 98.11% 97.64% 98.11% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 36.65 32.67 25.27 24.02 21.67 37.20 40.33 -6.15%
  QoQ % 12.18% 29.28% 5.20% 10.84% -41.75% -7.76% -
  Horiz. % 90.88% 81.01% 62.66% 59.56% 53.73% 92.24% 100.00%
EPS 4.67 3.34 2.61 2.20 1.55 2.30 5.67 -12.08%
  QoQ % 39.82% 27.97% 18.64% 41.94% -32.61% -59.44% -
  Horiz. % 82.36% 58.91% 46.03% 38.80% 27.34% 40.56% 100.00%
DPS 0.01 0.01 0.01 0.01 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% 100.00% - - -
NAPS 0.9955 0.9814 0.9790 0.9737 0.9805 1.0022 1.0011 -0.37%
  QoQ % 1.44% 0.25% 0.54% -0.69% -2.17% 0.11% -
  Horiz. % 99.44% 98.03% 97.79% 97.26% 97.94% 100.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.6400 0.6750 0.6850 0.7200 0.7900 0.6900 0.8200 -
P/RPS 0.82 0.97 1.28 1.41 1.72 0.88 0.96 -9.93%
  QoQ % -15.46% -24.22% -9.22% -18.02% 95.45% -8.33% -
  Horiz. % 85.42% 101.04% 133.33% 146.88% 179.17% 91.67% 100.00%
P/EPS 6.44 9.50 12.33 15.42 24.02 14.20 6.83 -3.83%
  QoQ % -32.21% -22.95% -20.04% -35.80% 69.15% 107.91% -
  Horiz. % 94.29% 139.09% 180.53% 225.77% 351.68% 207.91% 100.00%
EY 15.53 10.52 8.11 6.49 4.16 7.04 14.64 3.99%
  QoQ % 47.62% 29.72% 24.96% 56.01% -40.91% -51.91% -
  Horiz. % 106.08% 71.86% 55.40% 44.33% 28.42% 48.09% 100.00%
DY 0.03 0.03 0.03 0.03 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% 100.00% - - -
P/NAPS 0.30 0.32 0.33 0.35 0.38 0.33 0.39 -15.98%
  QoQ % -6.25% -3.03% -5.71% -7.89% 15.15% -15.38% -
  Horiz. % 76.92% 82.05% 84.62% 89.74% 97.44% 84.62% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 22/11/16 25/08/16 26/05/16 25/02/16 26/11/15 25/08/15 -
Price 0.7600 0.6600 0.7050 0.6900 0.7100 0.8050 0.7500 -
P/RPS 0.97 0.95 1.31 1.35 1.54 1.02 0.88 6.68%
  QoQ % 2.11% -27.48% -2.96% -12.34% 50.98% 15.91% -
  Horiz. % 110.23% 107.95% 148.86% 153.41% 175.00% 115.91% 100.00%
P/EPS 7.65 9.29 12.69 14.77 21.59 16.57 6.25 14.35%
  QoQ % -17.65% -26.79% -14.08% -31.59% 30.30% 165.12% -
  Horiz. % 122.40% 148.64% 203.04% 236.32% 345.44% 265.12% 100.00%
EY 13.08 10.76 7.88 6.77 4.63 6.03 16.01 -12.55%
  QoQ % 21.56% 36.55% 16.40% 46.22% -23.22% -62.34% -
  Horiz. % 81.70% 67.21% 49.22% 42.29% 28.92% 37.66% 100.00%
DY 0.03 0.03 0.03 0.03 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% 100.00% - - -
P/NAPS 0.36 0.32 0.34 0.33 0.34 0.38 0.35 1.89%
  QoQ % 12.50% -5.88% 3.03% -2.94% -10.53% 8.57% -
  Horiz. % 102.86% 91.43% 97.14% 94.29% 97.14% 108.57% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers