Highlights

[SYMLIFE] YoY Cumulative 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 -     91.13%    YoY -     241.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 198,107 138,599 97,950 180,065 104,241 259,040 296,584 -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 105,249 51,828 31,247 26,935 6,700 49,642 46,781 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 -29,017 1,479 -2,454 -6,992 -2,532 -10,603 -12,318 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 76,232 53,307 28,793 19,943 4,168 39,039 34,463 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 82,630 53,209 29,349 20,984 6,153 39,864 34,640 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 121,875 85,292 69,157 160,122 100,073 220,001 262,121 -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 9.24 % 8.69 % 4.65 % 3.51 % 1.05 % 6.73 % 6.58 % 5.82%
  YoY % 6.33% 86.88% 32.48% 234.29% -84.40% 2.28% -
  Horiz. % 140.43% 132.07% 70.67% 53.34% 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 36.57 33.71 34.73 63.84 36.93 91.82 108.74 -16.60%
  YoY % 8.48% -2.94% -45.60% 72.87% -59.78% -15.56% -
  Horiz. % 33.63% 31.00% 31.94% 58.71% 33.96% 84.44% 100.00%
EPS 15.39 16.36 10.41 7.44 2.18 14.13 12.70 3.25%
  YoY % -5.93% 57.16% 39.92% 241.28% -84.57% 11.26% -
  Horiz. % 121.18% 128.82% 81.97% 58.58% 17.17% 111.26% 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 31.36 21.94 15.50 28.50 16.50 41.00 46.94 -6.50%
  YoY % 42.94% 41.55% -45.61% 72.73% -59.76% -12.65% -
  Horiz. % 66.81% 46.74% 33.02% 60.72% 35.15% 87.35% 100.00%
EPS 13.08 8.42 4.65 3.32 0.97 6.31 5.48 15.60%
  YoY % 55.34% 81.08% 40.06% 242.27% -84.63% 15.15% -
  Horiz. % 238.69% 153.65% 84.85% 60.58% 17.70% 115.15% 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 1.08 0.98 2.07 1.00 2.14 0.93 0.97 1.81%
  YoY % 10.20% -52.66% 107.00% -53.27% 130.11% -4.12% -
  Horiz. % 111.34% 101.03% 213.40% 103.09% 220.62% 95.88% 100.00%
P/EPS 2.59 2.55 6.92 8.60 36.24 6.02 8.27 -17.59%
  YoY % 1.57% -63.15% -19.53% -76.27% 501.99% -27.21% -
  Horiz. % 31.32% 30.83% 83.68% 103.99% 438.21% 72.79% 100.00%
EY 38.61 39.22 14.45 11.63 2.76 16.62 12.10 21.32%
  YoY % -1.56% 171.42% 24.25% 321.38% -83.39% 37.36% -
  Horiz. % 319.09% 324.13% 119.42% 96.12% 22.81% 137.36% 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 1.12 1.17 2.30 1.19 1.92 0.93 0.92 3.33%
  YoY % -4.27% -49.13% 93.28% -38.02% 106.45% 1.09% -
  Horiz. % 121.74% 127.17% 250.00% 129.35% 208.70% 101.09% 100.00%
P/EPS 2.69 3.05 7.69 10.22 32.57 6.05 7.87 -16.38%
  YoY % -11.80% -60.34% -24.76% -68.62% 438.35% -23.13% -
  Horiz. % 34.18% 38.75% 97.71% 129.86% 413.85% 76.87% 100.00%
EY 37.20 32.77 13.01 9.79 3.07 16.53 12.70 19.61%
  YoY % 13.52% 151.88% 32.89% 218.89% -81.43% 30.16% -
  Horiz. % 292.91% 258.03% 102.44% 77.09% 24.17% 130.16% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS