Highlights

[SYMLIFE] YoY Annualized Quarter 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 -     27.42%    YoY -     241.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 264,142 184,798 130,600 240,086 138,988 345,386 395,445 -6.50%
  YoY % 42.94% 41.50% -45.60% 72.74% -59.76% -12.66% -
  Horiz. % 66.80% 46.73% 33.03% 60.71% 35.15% 87.34% 100.00%
PBT 140,332 69,104 41,662 35,913 8,933 66,189 62,374 14.46%
  YoY % 103.07% 65.87% 16.01% 302.01% -86.50% 6.12% -
  Horiz. % 224.98% 110.79% 66.79% 57.58% 14.32% 106.12% 100.00%
Tax -38,689 1,972 -3,272 -9,322 -3,376 -14,137 -16,424 15.34%
  YoY % -2,061.93% 160.27% 64.90% -176.15% 76.12% 13.92% -
  Horiz. % 235.57% -12.01% 19.92% 56.76% 20.56% 86.08% 100.00%
NP 101,642 71,076 38,390 26,590 5,557 52,052 45,950 14.14%
  YoY % 43.01% 85.14% 44.38% 378.48% -89.32% 13.28% -
  Horiz. % 221.20% 154.68% 83.55% 57.87% 12.09% 113.28% 100.00%
NP to SH 110,173 70,945 39,132 27,978 8,204 53,152 46,186 15.58%
  YoY % 55.29% 81.30% 39.86% 241.04% -84.57% 15.08% -
  Horiz. % 238.54% 153.61% 84.73% 60.58% 17.76% 115.08% 100.00%
Tax Rate 27.57 % -2.85 % 7.85 % 25.96 % 37.79 % 21.36 % 26.33 % 0.77%
  YoY % 1,067.37% -136.31% -69.76% -31.30% 76.92% -18.88% -
  Horiz. % 104.71% -10.82% 29.81% 98.59% 143.52% 81.12% 100.00%
Total Cost 162,500 113,722 92,209 213,496 133,430 293,334 349,494 -11.98%
  YoY % 42.89% 23.33% -56.81% 60.01% -54.51% -16.07% -
  Horiz. % 46.50% 32.54% 26.38% 61.09% 38.18% 83.93% 100.00%
Net Worth 893,913 612,547 631,677 597,931 587,075 592,458 526,418 9.22%
  YoY % 45.93% -3.03% 5.64% 1.85% -0.91% 12.55% -
  Horiz. % 169.81% 116.36% 120.00% 113.58% 111.52% 112.55% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 893,913 612,547 631,677 597,931 587,075 592,458 526,418 9.22%
  YoY % 45.93% -3.03% 5.64% 1.85% -0.91% 12.55% -
  Horiz. % 169.81% 116.36% 120.00% 113.58% 111.52% 112.55% 100.00%
NOSH 541,766 411,106 281,999 282,015 282,247 282,123 272,755 12.11%
  YoY % 31.78% 45.78% -0.01% -0.08% 0.04% 3.43% -
  Horiz. % 198.63% 150.72% 103.39% 103.39% 103.48% 103.43% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 38.48 % 38.46 % 29.40 % 11.08 % 4.00 % 15.07 % 11.62 % 22.08%
  YoY % 0.05% 30.82% 165.34% 177.00% -73.46% 29.69% -
  Horiz. % 331.15% 330.98% 253.01% 95.35% 34.42% 129.69% 100.00%
ROE 12.32 % 11.58 % 6.19 % 4.68 % 1.40 % 8.97 % 8.77 % 5.83%
  YoY % 6.39% 87.08% 32.26% 234.29% -84.39% 2.28% -
  Horiz. % 140.48% 132.04% 70.58% 53.36% 15.96% 102.28% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 48.76 44.95 46.31 85.12 49.24 122.42 144.98 -16.60%
  YoY % 8.48% -2.94% -45.59% 72.87% -59.78% -15.56% -
  Horiz. % 33.63% 31.00% 31.94% 58.71% 33.96% 84.44% 100.00%
EPS 20.52 21.81 13.88 9.92 2.91 18.84 16.93 3.26%
  YoY % -5.91% 57.13% 39.92% 240.89% -84.55% 11.28% -
  Horiz. % 121.20% 128.82% 81.98% 58.59% 17.19% 111.28% 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 1.6500 1.4900 2.2400 2.1200 2.0800 2.1000 1.9300 -2.58%
  YoY % 10.74% -33.48% 5.66% 1.92% -0.95% 8.81% -
  Horiz. % 85.49% 77.20% 116.06% 109.84% 107.77% 108.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 41.81 29.25 20.67 38.00 22.00 54.67 62.59 -6.50%
  YoY % 42.94% 41.51% -45.61% 72.73% -59.76% -12.65% -
  Horiz. % 66.80% 46.73% 33.02% 60.71% 35.15% 87.35% 100.00%
EPS 17.44 11.23 6.19 4.43 1.30 8.41 7.31 15.59%
  YoY % 55.30% 81.42% 39.73% 240.77% -84.54% 15.05% -
  Horiz. % 238.58% 153.63% 84.68% 60.60% 17.78% 115.05% 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 1.4149 0.9695 0.9998 0.9464 0.9292 0.9377 0.8332 9.22%
  YoY % 45.94% -3.03% 5.64% 1.85% -0.91% 12.54% -
  Horiz. % 169.82% 116.36% 120.00% 113.59% 111.52% 112.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.3950 0.3300 0.7200 0.6400 0.7900 0.8500 1.0500 -
P/RPS 0.81 0.73 1.55 0.75 1.60 0.69 0.72 1.98%
  YoY % 10.96% -52.90% 106.67% -53.12% 131.88% -4.17% -
  Horiz. % 112.50% 101.39% 215.28% 104.17% 222.22% 95.83% 100.00%
P/EPS 1.94 1.91 5.19 6.45 27.18 4.51 6.20 -17.60%
  YoY % 1.57% -63.20% -19.53% -76.27% 502.66% -27.26% -
  Horiz. % 31.29% 30.81% 83.71% 104.03% 438.39% 72.74% 100.00%
EY 51.48 52.29 19.27 15.50 3.68 22.16 16.13 21.33%
  YoY % -1.55% 171.35% 24.32% 321.20% -83.39% 37.38% -
  Horiz. % 319.16% 324.18% 119.47% 96.09% 22.81% 137.38% 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 0.24 0.22 0.32 0.30 0.38 0.40 0.54 -12.64%
  YoY % 9.09% -31.25% 6.67% -21.05% -5.00% -25.93% -
  Horiz. % 44.44% 40.74% 59.26% 55.56% 70.37% 74.07% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 28/02/18 27/02/17 25/02/16 26/02/15 27/02/14 -
Price 0.4100 0.3950 0.8000 0.7600 0.7100 0.8550 1.0000 -
P/RPS 0.84 0.88 1.73 0.89 1.44 0.70 0.69 3.33%
  YoY % -4.55% -49.13% 94.38% -38.19% 105.71% 1.45% -
  Horiz. % 121.74% 127.54% 250.72% 128.99% 208.70% 101.45% 100.00%
P/EPS 2.02 2.29 5.77 7.66 24.43 4.54 5.91 -16.38%
  YoY % -11.79% -60.31% -24.67% -68.65% 438.11% -23.18% -
  Horiz. % 34.18% 38.75% 97.63% 129.61% 413.37% 76.82% 100.00%
EY 49.60 43.69 17.35 13.05 4.09 22.04 16.93 19.61%
  YoY % 13.53% 151.82% 32.95% 219.07% -81.44% 30.18% -
  Horiz. % 292.97% 258.06% 102.48% 77.08% 24.16% 130.18% 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 0.27 0.36 0.36 0.34 0.41 0.52 -11.49%
  YoY % -7.41% -25.00% 0.00% 5.88% -17.07% -21.15% -
  Horiz. % 48.08% 51.92% 69.23% 69.23% 65.38% 78.85% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

410  494  566  1021 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 PA 0.18+0.005 
 PNEPCB 0.345-0.035 
 ARBB 0.29+0.015 
 SAMAIDEN 2.03+0.35 
 CYPARK 1.50+0.16 
 KTG 0.255-0.015 
 CONNECT 0.2250.00 
 MESTRON 0.22+0.005 
 QES 0.3550.00 

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!
PARTNERS & BROKERS