Highlights

[SYMLIFE] YoY Annualized Quarter 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 -     1.44%    YoY -     -87.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 127,572 134,976 234,652 130,826 253,850 395,902 333,130 -14.78%
  YoY % -5.49% -42.48% 79.36% -48.46% -35.88% 18.84% -
  Horiz. % 38.29% 40.52% 70.44% 39.27% 76.20% 118.84% 100.00%
PBT 58,168 35,170 28,836 8,004 78,250 64,216 58,436 -0.08%
  YoY % 65.39% 21.97% 260.27% -89.77% 21.85% 9.89% -
  Horiz. % 99.54% 60.19% 49.35% 13.70% 133.91% 109.89% 100.00%
Tax 5,882 -1,192 -8,500 -2,694 -12,204 -15,998 -16,196 -
  YoY % 593.46% 85.98% -215.52% 77.93% 23.72% 1.22% -
  Horiz. % -36.32% 7.36% 52.48% 16.63% 75.35% 98.78% 100.00%
NP 64,050 33,978 20,336 5,310 66,046 48,218 42,240 7.18%
  YoY % 88.50% 67.08% 282.98% -91.96% 36.97% 14.15% -
  Horiz. % 151.63% 80.44% 48.14% 12.57% 156.36% 114.15% 100.00%
NP to SH 63,320 35,122 21,958 8,286 66,748 48,206 43,156 6.60%
  YoY % 80.29% 59.95% 165.00% -87.59% 38.46% 11.70% -
  Horiz. % 146.72% 81.38% 50.88% 19.20% 154.67% 111.70% 100.00%
Tax Rate -10.11 % 3.39 % 29.48 % 33.66 % 15.60 % 24.91 % 27.72 % -
  YoY % -398.23% -88.50% -12.42% 115.77% -37.37% -10.14% -
  Horiz. % -36.47% 12.23% 106.35% 121.43% 56.28% 89.86% 100.00%
Total Cost 63,522 100,998 214,316 125,516 187,804 347,684 290,890 -22.39%
  YoY % -37.11% -52.87% 70.75% -33.17% -45.98% 19.52% -
  Horiz. % 21.84% 34.72% 73.68% 43.15% 64.56% 119.52% 100.00%
Net Worth 685,257 617,312 589,419 597,493 595,258 534,726 446,260 7.41%
  YoY % 11.01% 4.73% -1.35% 0.38% 11.32% 19.82% -
  Horiz. % 153.56% 138.33% 132.08% 133.89% 133.39% 119.82% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 685,257 617,312 589,419 597,493 595,258 534,726 446,260 7.41%
  YoY % 11.01% 4.73% -1.35% 0.38% 11.32% 19.82% -
  Horiz. % 153.56% 138.33% 132.08% 133.89% 133.39% 119.82% 100.00%
NOSH 281,999 281,878 282,019 281,836 282,113 268,706 262,506 1.20%
  YoY % 0.04% -0.05% 0.06% -0.10% 4.99% 2.36% -
  Horiz. % 107.43% 107.38% 107.43% 107.36% 107.47% 102.36% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 50.21 % 25.17 % 8.67 % 4.06 % 26.02 % 12.18 % 12.68 % 25.77%
  YoY % 99.48% 190.31% 113.55% -84.40% 113.63% -3.94% -
  Horiz. % 395.98% 198.50% 68.38% 32.02% 205.21% 96.06% 100.00%
ROE 9.24 % 5.69 % 3.73 % 1.39 % 11.21 % 9.02 % 9.67 % -0.75%
  YoY % 62.39% 52.55% 168.35% -87.60% 24.28% -6.72% -
  Horiz. % 95.55% 58.84% 38.57% 14.37% 115.93% 93.28% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 45.24 47.88 83.20 46.42 89.98 147.34 126.90 -15.79%
  YoY % -5.51% -42.45% 79.23% -48.41% -38.93% 16.11% -
  Horiz. % 35.65% 37.73% 65.56% 36.58% 70.91% 116.11% 100.00%
EPS 22.46 12.46 7.78 2.94 23.66 17.94 16.44 5.34%
  YoY % 80.26% 60.15% 164.63% -87.57% 31.88% 9.12% -
  Horiz. % 136.62% 75.79% 47.32% 17.88% 143.92% 109.12% 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 2.4300 2.1900 2.0900 2.1200 2.1100 1.9900 1.7000 6.13%
  YoY % 10.96% 4.78% -1.42% 0.47% 6.03% 17.06% -
  Horiz. % 142.94% 128.82% 122.94% 124.71% 124.12% 117.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 21.24 22.47 39.07 21.78 42.27 65.92 55.47 -14.78%
  YoY % -5.47% -42.49% 79.38% -48.47% -35.88% 18.84% -
  Horiz. % 38.29% 40.51% 70.43% 39.26% 76.20% 118.84% 100.00%
EPS 10.54 5.85 3.66 1.38 11.11 8.03 7.19 6.58%
  YoY % 80.17% 59.84% 165.22% -87.58% 38.36% 11.68% -
  Horiz. % 146.59% 81.36% 50.90% 19.19% 154.52% 111.68% 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 1.1410 1.0279 0.9814 0.9949 0.9912 0.8904 0.7431 7.41%
  YoY % 11.00% 4.74% -1.36% 0.37% 11.32% 19.82% -
  Horiz. % 153.55% 138.33% 132.07% 133.89% 133.39% 119.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.5050 0.8850 0.6750 0.6900 1.0700 1.1800 0.8000 -
P/RPS 1.12 1.85 0.81 1.49 1.19 0.80 0.63 10.06%
  YoY % -39.46% 128.40% -45.64% 25.21% 48.75% 26.98% -
  Horiz. % 177.78% 293.65% 128.57% 236.51% 188.89% 126.98% 100.00%
P/EPS 2.25 7.10 8.67 23.47 4.52 6.58 4.87 -12.07%
  YoY % -68.31% -18.11% -63.06% 419.25% -31.31% 35.11% -
  Horiz. % 46.20% 145.79% 178.03% 481.93% 92.81% 135.11% 100.00%
EY 44.46 14.08 11.53 4.26 22.11 15.20 20.55 13.72%
  YoY % 215.77% 22.12% 170.66% -80.73% 45.46% -26.03% -
  Horiz. % 216.35% 68.52% 56.11% 20.73% 107.59% 73.97% 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 0.21 0.40 0.32 0.33 0.51 0.59 0.47 -12.56%
  YoY % -47.50% 25.00% -3.03% -35.29% -13.56% 25.53% -
  Horiz. % 44.68% 85.11% 68.09% 70.21% 108.51% 125.53% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 28/11/17 22/11/16 26/11/15 27/11/14 27/11/13 19/11/12 -
Price 0.3500 0.8000 0.6600 0.8050 0.9700 1.1400 0.8100 -
P/RPS 0.77 1.67 0.79 1.73 1.08 0.77 0.64 3.13%
  YoY % -53.89% 111.39% -54.34% 60.19% 40.26% 20.31% -
  Horiz. % 120.31% 260.94% 123.44% 270.31% 168.75% 120.31% 100.00%
P/EPS 1.56 6.42 8.48 27.38 4.10 6.35 4.93 -17.44%
  YoY % -75.70% -24.29% -69.03% 567.80% -35.43% 28.80% -
  Horiz. % 31.64% 130.22% 172.01% 555.38% 83.16% 128.80% 100.00%
EY 64.15 15.58 11.80 3.65 24.39 15.74 20.30 21.13%
  YoY % 311.75% 32.03% 223.29% -85.03% 54.96% -22.46% -
  Horiz. % 316.01% 76.75% 58.13% 17.98% 120.15% 77.54% 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 0.14 0.37 0.32 0.38 0.46 0.57 0.48 -18.56%
  YoY % -62.16% 15.63% -15.79% -17.39% -19.30% 18.75% -
  Horiz. % 29.17% 77.08% 66.67% 79.17% 95.83% 118.75% 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.
 


 

226  431  477  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.365+0.13 
 SUPERMX 1.83+0.22 
 ARMADA 0.415-0.05 
 XDL 0.155-0.01 
 SAPNRG 0.26-0.01 
 OCR-PA 0.025+0.005 
 BIOHLDG 0.205+0.025 
 ESCERAM 0.34+0.08 
 LKL 0.24+0.05 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers