Highlights

[SYMLIFE] YoY Annualized Quarter Result on 2015-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -81.40%    YoY -     -81.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 167,924 147,460 189,952 159,980 330,920 393,408 300,496 -9.24%
  YoY % 13.88% -22.37% 18.73% -51.66% -15.88% 30.92% -
  Horiz. % 55.88% 49.07% 63.21% 53.24% 110.12% 130.92% 100.00%
PBT 66,656 54,544 21,356 12,400 58,708 62,920 51,732 4.31%
  YoY % 22.21% 155.40% 72.23% -78.88% -6.69% 21.63% -
  Horiz. % 128.85% 105.44% 41.28% 23.97% 113.48% 121.63% 100.00%
Tax -4,604 -2,432 -5,264 -7,700 -15,428 -16,832 -15,728 -18.51%
  YoY % -89.31% 53.80% 31.64% 50.09% 8.34% -7.02% -
  Horiz. % 29.27% 15.46% 33.47% 48.96% 98.09% 107.02% 100.00%
NP 62,052 52,112 16,092 4,700 43,280 46,088 36,004 9.49%
  YoY % 19.07% 223.84% 242.38% -89.14% -6.09% 28.01% -
  Horiz. % 172.35% 144.74% 44.70% 13.05% 120.21% 128.01% 100.00%
NP to SH 61,636 53,312 18,204 8,168 44,056 45,568 36,608 9.07%
  YoY % 15.61% 192.86% 122.87% -81.46% -3.32% 24.48% -
  Horiz. % 168.37% 145.63% 49.73% 22.31% 120.35% 124.48% 100.00%
Tax Rate 6.91 % 4.46 % 24.65 % 62.10 % 26.28 % 26.75 % 30.40 % -21.87%
  YoY % 54.93% -81.91% -60.31% 136.30% -1.76% -12.01% -
  Horiz. % 22.73% 14.67% 81.09% 204.28% 86.45% 87.99% 100.00%
Total Cost 105,872 95,348 173,860 155,280 287,640 347,320 264,492 -14.15%
  YoY % 11.04% -45.16% 11.97% -46.02% -17.18% 31.32% -
  Horiz. % 40.03% 36.05% 65.73% 58.71% 108.75% 131.32% 100.00%
Net Worth 668,337 622,724 587,955 601,255 573,292 521,237 445,998 6.97%
  YoY % 7.32% 5.91% -2.21% 4.88% 9.99% 16.87% -
  Horiz. % 149.85% 139.62% 131.83% 134.81% 128.54% 116.87% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 668,337 622,724 587,955 601,255 573,292 521,237 445,998 6.97%
  YoY % 7.32% 5.91% -2.21% 4.88% 9.99% 16.87% -
  Horiz. % 149.85% 139.62% 131.83% 134.81% 128.54% 116.87% 100.00%
NOSH 281,999 281,775 282,670 283,611 282,410 268,679 257,802 1.51%
  YoY % 0.08% -0.32% -0.33% 0.43% 5.11% 4.22% -
  Horiz. % 109.39% 109.30% 109.65% 110.01% 109.55% 104.22% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 36.95 % 35.34 % 8.47 % 2.94 % 13.08 % 11.72 % 11.98 % 20.64%
  YoY % 4.56% 317.24% 188.10% -77.52% 11.60% -2.17% -
  Horiz. % 308.43% 294.99% 70.70% 24.54% 109.18% 97.83% 100.00%
ROE 9.22 % 8.56 % 3.10 % 1.36 % 7.68 % 8.74 % 8.21 % 1.95%
  YoY % 7.71% 176.13% 127.94% -82.29% -12.13% 6.46% -
  Horiz. % 112.30% 104.26% 37.76% 16.57% 93.54% 106.46% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 59.55 52.33 67.20 56.41 117.18 146.42 116.56 -10.58%
  YoY % 13.80% -22.13% 19.13% -51.86% -19.97% 25.62% -
  Horiz. % 51.09% 44.90% 57.65% 48.40% 100.53% 125.62% 100.00%
EPS 21.84 18.92 6.44 2.88 15.60 16.96 14.20 7.44%
  YoY % 15.43% 193.79% 123.61% -81.54% -8.02% 19.44% -
  Horiz. % 153.80% 133.24% 45.35% 20.28% 109.86% 119.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.3700 2.2100 2.0800 2.1200 2.0300 1.9400 1.7300 5.38%
  YoY % 7.24% 6.25% -1.89% 4.43% 4.64% 12.14% -
  Horiz. % 136.99% 127.75% 120.23% 122.54% 117.34% 112.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 26.58 23.34 30.06 25.32 52.38 62.27 47.56 -9.24%
  YoY % 13.88% -22.36% 18.72% -51.66% -15.88% 30.93% -
  Horiz. % 55.89% 49.07% 63.20% 53.24% 110.13% 130.93% 100.00%
EPS 9.76 8.44 2.88 1.29 6.97 7.21 5.79 9.09%
  YoY % 15.64% 193.06% 123.26% -81.49% -3.33% 24.53% -
  Horiz. % 168.57% 145.77% 49.74% 22.28% 120.38% 124.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0578 0.9856 0.9306 0.9516 0.9074 0.8250 0.7059 6.97%
  YoY % 7.33% 5.91% -2.21% 4.87% 9.99% 16.87% -
  Horiz. % 149.85% 139.62% 131.83% 134.81% 128.55% 116.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.6000 1.0000 0.6850 0.8200 1.0300 1.1300 0.7600 -
P/RPS 1.01 1.91 1.02 1.45 0.88 0.77 0.65 7.62%
  YoY % -47.12% 87.25% -29.66% 64.77% 14.29% 18.46% -
  Horiz. % 155.38% 293.85% 156.92% 223.08% 135.38% 118.46% 100.00%
P/EPS 2.75 5.29 10.64 28.47 6.60 6.66 5.35 -10.49%
  YoY % -48.02% -50.28% -62.63% 331.36% -0.90% 24.49% -
  Horiz. % 51.40% 98.88% 198.88% 532.15% 123.36% 124.49% 100.00%
EY 36.43 18.92 9.40 3.51 15.15 15.01 18.68 11.77%
  YoY % 92.55% 101.28% 167.81% -76.83% 0.93% -19.65% -
  Horiz. % 195.02% 101.28% 50.32% 18.79% 81.10% 80.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.25 0.45 0.33 0.39 0.51 0.58 0.44 -8.99%
  YoY % -44.44% 36.36% -15.38% -23.53% -12.07% 31.82% -
  Horiz. % 56.82% 102.27% 75.00% 88.64% 115.91% 131.82% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 25/08/16 25/08/15 25/08/14 28/08/13 29/08/12 -
Price 0.5500 0.8900 0.7050 0.7500 1.1900 0.9900 0.8300 -
P/RPS 0.92 1.70 1.05 1.33 1.02 0.68 0.71 4.41%
  YoY % -45.88% 61.90% -21.05% 30.39% 50.00% -4.23% -
  Horiz. % 129.58% 239.44% 147.89% 187.32% 143.66% 95.77% 100.00%
P/EPS 2.52 4.70 10.95 26.04 7.63 5.84 5.85 -13.09%
  YoY % -46.38% -57.08% -57.95% 241.28% 30.65% -0.17% -
  Horiz. % 43.08% 80.34% 187.18% 445.13% 130.43% 99.83% 100.00%
EY 39.74 21.26 9.13 3.84 13.11 17.13 17.11 15.07%
  YoY % 86.92% 132.86% 137.76% -70.71% -23.47% 0.12% -
  Horiz. % 232.26% 124.25% 53.36% 22.44% 76.62% 100.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.23 0.40 0.34 0.35 0.59 0.51 0.48 -11.53%
  YoY % -42.50% 17.65% -2.86% -40.68% 15.69% 6.25% -
  Horiz. % 47.92% 83.33% 70.83% 72.92% 122.92% 106.25% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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!
PARTNERS & BROKERS