Highlights

[SYMLIFE] YoY Annualized Quarter Result on 2017-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 24-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     13.74%    YoY -     141.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 198,881 122,956 232,690 144,279 286,121 391,191 406,906 -11.24%
  YoY % 61.75% -47.16% 61.28% -49.57% -26.86% -3.86% -
  Horiz. % 48.88% 30.22% 57.19% 35.46% 70.32% 96.14% 100.00%
PBT 95,681 37,968 33,911 17,581 54,550 64,392 109,951 -2.29%
  YoY % 152.00% 11.96% 92.88% -67.77% -15.28% -41.44% -
  Horiz. % 87.02% 34.53% 30.84% 15.99% 49.61% 58.56% 100.00%
Tax -20,254 -5,921 -3,652 -6,594 -11,966 -13,478 -24,053 -2.82%
  YoY % -242.07% -62.13% 44.62% 44.89% 11.22% 43.97% -
  Horiz. % 84.21% 24.62% 15.18% 27.41% 49.75% 56.03% 100.00%
NP 75,427 32,047 30,259 10,987 42,584 50,914 85,898 -2.14%
  YoY % 135.36% 5.91% 175.41% -74.20% -16.36% -40.73% -
  Horiz. % 87.81% 37.31% 35.23% 12.79% 49.58% 59.27% 100.00%
NP to SH 78,204 33,157 31,822 13,194 43,910 51,453 86,591 -1.68%
  YoY % 135.86% 4.20% 141.19% -69.95% -14.66% -40.58% -
  Horiz. % 90.31% 38.29% 36.75% 15.24% 50.71% 59.42% 100.00%
Tax Rate 21.17 % 15.59 % 10.77 % 37.51 % 21.94 % 20.93 % 21.88 % -0.55%
  YoY % 35.79% 44.75% -71.29% 70.97% 4.83% -4.34% -
  Horiz. % 96.76% 71.25% 49.22% 171.44% 100.27% 95.66% 100.00%
Total Cost 123,454 90,909 202,431 133,292 243,537 340,277 321,008 -14.72%
  YoY % 35.80% -55.09% 51.87% -45.27% -28.43% 6.00% -
  Horiz. % 38.46% 28.32% 63.06% 41.52% 75.87% 106.00% 100.00%
Net Worth 818,118 634,497 609,204 583,206 583,929 547,478 504,413 8.39%
  YoY % 28.94% 4.15% 4.46% -0.12% 6.66% 8.54% -
  Horiz. % 162.19% 125.79% 120.77% 115.62% 115.76% 108.54% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - 84 56 - 110 79 -
  YoY % 0.00% 0.00% 50.16% 0.00% 0.00% 38.17% -
  Horiz. % 0.00% 0.00% 106.24% 70.75% 0.00% 138.17% 100.00%
Div Payout % - % - % 0.27 % 0.43 % - % 0.21 % 0.09 % -
  YoY % 0.00% 0.00% -37.21% 0.00% 0.00% 133.33% -
  Horiz. % 0.00% 0.00% 300.00% 477.78% 0.00% 233.33% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 818,118 634,497 609,204 583,206 583,929 547,478 504,413 8.39%
  YoY % 28.94% 4.15% 4.46% -0.12% 6.66% 8.54% -
  Horiz. % 162.19% 125.79% 120.77% 115.62% 115.76% 108.54% 100.00%
NOSH 534,718 281,999 282,039 281,742 282,091 275,114 265,480 12.37%
  YoY % 89.62% -0.01% 0.11% -0.12% 2.54% 3.63% -
  Horiz. % 201.42% 106.22% 106.24% 106.13% 106.26% 103.63% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 37.93 % 26.06 % 13.00 % 7.62 % 14.88 % 13.02 % 21.11 % 10.25%
  YoY % 45.55% 100.46% 70.60% -48.79% 14.29% -38.32% -
  Horiz. % 179.68% 123.45% 61.58% 36.10% 70.49% 61.68% 100.00%
ROE 9.56 % 5.23 % 5.22 % 2.26 % 7.52 % 9.40 % 17.17 % -9.29%
  YoY % 82.79% 0.19% 130.97% -69.95% -20.00% -45.25% -
  Horiz. % 55.68% 30.46% 30.40% 13.16% 43.80% 54.75% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 37.19 43.60 82.50 51.21 101.43 142.19 153.27 -21.02%
  YoY % -14.70% -47.15% 61.10% -49.51% -28.67% -7.23% -
  Horiz. % 24.26% 28.45% 53.83% 33.41% 66.18% 92.77% 100.00%
EPS 20.75 11.76 11.28 4.68 15.57 18.71 32.61 -7.25%
  YoY % 76.45% 4.26% 141.03% -69.94% -16.78% -42.62% -
  Horiz. % 63.63% 36.06% 34.59% 14.35% 47.75% 57.38% 100.00%
DPS 0.00 0.00 0.03 0.02 0.00 0.04 0.03 -
  YoY % 0.00% 0.00% 50.00% 0.00% 0.00% 33.33% -
  Horiz. % 0.00% 0.00% 100.00% 66.67% 0.00% 133.33% 100.00%
NAPS 1.5300 2.2500 2.1600 2.0700 2.0700 1.9900 1.9000 -3.54%
  YoY % -32.00% 4.17% 4.35% 0.00% 4.02% 4.74% -
  Horiz. % 80.53% 118.42% 113.68% 108.95% 108.95% 104.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 33.12 20.47 38.74 24.02 47.64 65.14 67.75 -11.24%
  YoY % 61.80% -47.16% 61.28% -49.58% -26.87% -3.85% -
  Horiz. % 48.89% 30.21% 57.18% 35.45% 70.32% 96.15% 100.00%
EPS 13.02 5.52 5.30 2.20 7.31 8.57 14.42 -1.69%
  YoY % 135.87% 4.15% 140.91% -69.90% -14.70% -40.57% -
  Horiz. % 90.29% 38.28% 36.75% 15.26% 50.69% 59.43% 100.00%
DPS 0.00 0.00 0.01 0.01 0.00 0.02 0.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 0.00% 200.00% 100.00%
NAPS 1.3622 1.0565 1.0144 0.9711 0.9723 0.9116 0.8399 8.39%
  YoY % 28.94% 4.15% 4.46% -0.12% 6.66% 8.54% -
  Horiz. % 162.19% 125.79% 120.78% 115.62% 115.76% 108.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.4200 0.8000 0.8650 0.7200 0.8000 0.9650 0.9150 -
P/RPS 1.13 1.83 1.05 1.41 0.79 0.68 0.60 11.12%
  YoY % -38.25% 74.29% -25.53% 78.48% 16.18% 13.33% -
  Horiz. % 188.33% 305.00% 175.00% 235.00% 131.67% 113.33% 100.00%
P/EPS 2.87 6.80 7.67 15.37 5.14 5.16 2.81 0.35%
  YoY % -57.79% -11.34% -50.10% 199.03% -0.39% 83.63% -
  Horiz. % 102.14% 241.99% 272.95% 546.98% 182.92% 183.63% 100.00%
EY 34.82 14.70 13.04 6.50 19.46 19.38 35.65 -0.39%
  YoY % 136.87% 12.73% 100.62% -66.60% 0.41% -45.64% -
  Horiz. % 97.67% 41.23% 36.58% 18.23% 54.59% 54.36% 100.00%
DY 0.00 0.00 0.03 0.03 0.00 0.04 0.03 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 0.00% 133.33% 100.00%
P/NAPS 0.27 0.36 0.40 0.35 0.39 0.48 0.48 -9.14%
  YoY % -25.00% -10.00% 14.29% -10.26% -18.75% 0.00% -
  Horiz. % 56.25% 75.00% 83.33% 72.92% 81.25% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 30/05/18 24/05/17 26/05/16 29/05/15 29/05/14 29/05/13 -
Price 0.4050 0.6600 1.0400 0.6900 0.8500 1.0300 1.1400 -
P/RPS 1.09 1.51 1.26 1.35 0.84 0.72 0.74 6.66%
  YoY % -27.81% 19.84% -6.67% 60.71% 16.67% -2.70% -
  Horiz. % 147.30% 204.05% 170.27% 182.43% 113.51% 97.30% 100.00%
P/EPS 2.77 5.61 9.22 14.73 5.46 5.51 3.50 -3.82%
  YoY % -50.62% -39.15% -37.41% 169.78% -0.91% 57.43% -
  Horiz. % 79.14% 160.29% 263.43% 420.86% 156.00% 157.43% 100.00%
EY 36.11 17.81 10.85 6.79 18.31 18.16 28.61 3.95%
  YoY % 102.75% 64.15% 59.79% -62.92% 0.83% -36.53% -
  Horiz. % 126.21% 62.25% 37.92% 23.73% 64.00% 63.47% 100.00%
DY 0.00 0.00 0.03 0.03 0.00 0.04 0.03 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 0.00% 133.33% 100.00%
P/NAPS 0.26 0.29 0.48 0.33 0.41 0.52 0.60 -13.00%
  YoY % -10.34% -39.58% 45.45% -19.51% -21.15% -13.33% -
  Horiz. % 43.33% 48.33% 80.00% 55.00% 68.33% 86.67% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【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?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers