Highlights

[SYMLIFE] YoY Cumulative 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 -     102.89%    YoY -     -87.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 63,786 67,488 117,326 65,413 126,925 197,951 166,565 -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 29,084 17,585 14,418 4,002 39,125 32,108 29,218 -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 2,941 -596 -4,250 -1,347 -6,102 -7,999 -8,098 -
  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 32,025 16,989 10,168 2,655 33,023 24,109 21,120 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 31,660 17,561 10,979 4,143 33,374 24,103 21,578 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 31,761 50,499 107,158 62,758 93,902 173,842 145,445 -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 4.62 % 2.84 % 1.86 % 0.69 % 5.61 % 4.51 % 4.84 % -0.77%
  YoY % 62.68% 52.69% 169.57% -87.70% 24.39% -6.82% -
  Horiz. % 95.45% 58.68% 38.43% 14.26% 115.91% 93.18% 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 22.62 23.94 41.60 23.21 44.99 73.67 63.45 -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 11.23 6.23 3.89 1.47 11.83 8.97 8.22 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 - 631,804
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 10.10 10.68 18.57 10.35 20.09 31.33 26.36 -14.77%
  YoY % -5.43% -42.49% 79.42% -48.48% -35.88% 18.85% -
  Horiz. % 38.32% 40.52% 70.45% 39.26% 76.21% 118.85% 100.00%
EPS 5.01 2.78 1.74 0.66 5.28 3.81 3.42 6.57%
  YoY % 80.22% 59.77% 163.64% -87.50% 38.58% 11.40% -
  Horiz. % 146.49% 81.29% 50.88% 19.30% 154.39% 111.40% 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 1.0846 0.9771 0.9329 0.9457 0.9422 0.8463 0.7063 7.41%
  YoY % 11.00% 4.74% -1.35% 0.37% 11.33% 19.82% -
  Horiz. % 153.56% 138.34% 132.08% 133.89% 133.40% 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 2.23 3.70 1.62 2.97 2.38 1.60 1.26 9.98%
  YoY % -39.73% 128.40% -45.45% 24.79% 48.75% 26.98% -
  Horiz. % 176.98% 293.65% 128.57% 235.71% 188.89% 126.98% 100.00%
P/EPS 4.50 14.21 17.34 46.94 9.04 13.15 9.73 -12.06%
  YoY % -68.33% -18.05% -63.06% 419.25% -31.25% 35.15% -
  Horiz. % 46.25% 146.04% 178.21% 482.43% 92.91% 135.15% 100.00%
EY 22.23 7.04 5.77 2.13 11.06 7.60 10.28 13.71%
  YoY % 215.77% 22.01% 170.89% -80.74% 45.53% -26.07% -
  Horiz. % 216.25% 68.48% 56.13% 20.72% 107.59% 73.93% 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 1.55 3.34 1.59 3.47 2.16 1.55 1.28 3.24%
  YoY % -53.59% 110.06% -54.18% 60.65% 39.35% 21.09% -
  Horiz. % 121.09% 260.94% 124.22% 271.09% 168.75% 121.09% 100.00%
P/EPS 3.12 12.84 16.95 54.76 8.20 12.71 9.85 -17.43%
  YoY % -75.70% -24.25% -69.05% 567.80% -35.48% 29.04% -
  Horiz. % 31.68% 130.36% 172.08% 555.94% 83.25% 129.04% 100.00%
EY 32.08 7.79 5.90 1.83 12.20 7.87 10.15 21.13%
  YoY % 311.81% 32.03% 222.40% -85.00% 55.02% -22.46% -
  Horiz. % 316.06% 76.75% 58.13% 18.03% 120.20% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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