Highlights

[SYMLIFE] YoY Quarter Result on 2015-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -35.36%    YoY -     -81.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 41,981 36,865 47,488 39,995 82,730 98,352 75,124 -9.24%
  YoY % 13.88% -22.37% 18.73% -51.66% -15.88% 30.92% -
  Horiz. % 55.88% 49.07% 63.21% 53.24% 110.12% 130.92% 100.00%
PBT 16,664 13,636 5,339 3,100 14,677 15,730 12,933 4.31%
  YoY % 22.21% 155.40% 72.23% -78.88% -6.69% 21.63% -
  Horiz. % 128.85% 105.44% 41.28% 23.97% 113.48% 121.63% 100.00%
Tax -1,151 -608 -1,316 -1,925 -3,857 -4,208 -3,932 -18.51%
  YoY % -89.31% 53.80% 31.64% 50.09% 8.34% -7.02% -
  Horiz. % 29.27% 15.46% 33.47% 48.96% 98.09% 107.02% 100.00%
NP 15,513 13,028 4,023 1,175 10,820 11,522 9,001 9.49%
  YoY % 19.07% 223.84% 242.38% -89.14% -6.09% 28.01% -
  Horiz. % 172.35% 144.74% 44.70% 13.05% 120.21% 128.01% 100.00%
NP to SH 15,409 13,328 4,551 2,042 11,014 11,392 9,152 9.07%
  YoY % 15.61% 192.86% 122.87% -81.46% -3.32% 24.48% -
  Horiz. % 168.37% 145.63% 49.73% 22.31% 120.35% 124.48% 100.00%
Tax Rate 6.91 % 4.46 % 24.65 % 62.10 % 26.28 % 26.75 % 30.40 % -21.87%
  YoY % 54.93% -81.91% -60.31% 136.30% -1.76% -12.01% -
  Horiz. % 22.73% 14.67% 81.09% 204.28% 86.45% 87.99% 100.00%
Total Cost 26,468 23,837 43,465 38,820 71,910 86,830 66,123 -14.15%
  YoY % 11.04% -45.16% 11.97% -46.02% -17.18% 31.32% -
  Horiz. % 40.03% 36.05% 65.73% 58.71% 108.75% 131.32% 100.00%
Net Worth 668,337 622,724 587,955 601,255 573,292 521,237 445,998 6.97%
  YoY % 7.32% 5.91% -2.21% 4.88% 9.99% 16.87% -
  Horiz. % 149.85% 139.62% 131.83% 134.81% 128.54% 116.87% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 668,337 622,724 587,955 601,255 573,292 521,237 445,998 6.97%
  YoY % 7.32% 5.91% -2.21% 4.88% 9.99% 16.87% -
  Horiz. % 149.85% 139.62% 131.83% 134.81% 128.54% 116.87% 100.00%
NOSH 281,999 281,775 282,670 283,611 282,410 268,679 257,802 1.51%
  YoY % 0.08% -0.32% -0.33% 0.43% 5.11% 4.22% -
  Horiz. % 109.39% 109.30% 109.65% 110.01% 109.55% 104.22% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 36.95 % 35.34 % 8.47 % 2.94 % 13.08 % 11.72 % 11.98 % 20.64%
  YoY % 4.56% 317.24% 188.10% -77.52% 11.60% -2.17% -
  Horiz. % 308.43% 294.99% 70.70% 24.54% 109.18% 97.83% 100.00%
ROE 2.31 % 2.14 % 0.77 % 0.34 % 1.92 % 2.19 % 2.05 % 2.01%
  YoY % 7.94% 177.92% 126.47% -82.29% -12.33% 6.83% -
  Horiz. % 112.68% 104.39% 37.56% 16.59% 93.66% 106.83% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 14.89 13.08 16.80 14.10 29.29 36.61 29.14 -10.58%
  YoY % 13.84% -22.14% 19.15% -51.86% -19.99% 25.63% -
  Horiz. % 51.10% 44.89% 57.65% 48.39% 100.51% 125.63% 100.00%
EPS 5.46 4.73 1.61 0.72 3.90 4.24 3.55 7.44%
  YoY % 15.43% 193.79% 123.61% -81.54% -8.02% 19.44% -
  Horiz. % 153.80% 133.24% 45.35% 20.28% 109.86% 119.44% 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 2.3700 2.2100 2.0800 2.1200 2.0300 1.9400 1.7300 5.38%
  YoY % 7.24% 6.25% -1.89% 4.43% 4.64% 12.14% -
  Horiz. % 136.99% 127.75% 120.23% 122.54% 117.34% 112.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 674,445
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 6.22 5.47 7.04 5.93 12.27 14.58 11.14 -9.25%
  YoY % 13.71% -22.30% 18.72% -51.67% -15.84% 30.88% -
  Horiz. % 55.83% 49.10% 63.20% 53.23% 110.14% 130.88% 100.00%
EPS 2.28 1.98 0.67 0.30 1.63 1.69 1.36 8.99%
  YoY % 15.15% 195.52% 123.33% -81.60% -3.55% 24.26% -
  Horiz. % 167.65% 145.59% 49.26% 22.06% 119.85% 124.26% 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 0.9909 0.9233 0.8718 0.8915 0.8500 0.7728 0.6613 6.97%
  YoY % 7.32% 5.91% -2.21% 4.88% 9.99% 16.86% -
  Horiz. % 149.84% 139.62% 131.83% 134.81% 128.53% 116.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.6000 1.0000 0.6850 0.8200 1.0300 1.1300 0.7600 -
P/RPS 4.03 7.64 4.08 5.81 3.52 3.09 2.61 7.51%
  YoY % -47.25% 87.25% -29.78% 65.06% 13.92% 18.39% -
  Horiz. % 154.41% 292.72% 156.32% 222.61% 134.87% 118.39% 100.00%
P/EPS 10.98 21.14 42.55 113.89 26.41 26.65 21.41 -10.53%
  YoY % -48.06% -50.32% -62.64% 331.24% -0.90% 24.47% -
  Horiz. % 51.28% 98.74% 198.74% 531.95% 123.35% 124.47% 100.00%
EY 9.11 4.73 2.35 0.88 3.79 3.75 4.67 11.78%
  YoY % 92.60% 101.28% 167.05% -76.78% 1.07% -19.70% -
  Horiz. % 195.07% 101.28% 50.32% 18.84% 81.16% 80.30% 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 0.45 0.33 0.39 0.51 0.58 0.44 -8.99%
  YoY % -44.44% 36.36% -15.38% -23.53% -12.07% 31.82% -
  Horiz. % 56.82% 102.27% 75.00% 88.64% 115.91% 131.82% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 25/08/16 25/08/15 25/08/14 28/08/13 29/08/12 -
Price 0.5500 0.8900 0.7050 0.7500 1.1900 0.9900 0.8300 -
P/RPS 3.69 6.80 4.20 5.32 4.06 2.70 2.85 4.40%
  YoY % -45.74% 61.90% -21.05% 31.03% 50.37% -5.26% -
  Horiz. % 129.47% 238.60% 147.37% 186.67% 142.46% 94.74% 100.00%
P/EPS 10.07 18.82 43.79 104.17 30.51 23.35 23.38 -13.09%
  YoY % -46.49% -57.02% -57.96% 241.43% 30.66% -0.13% -
  Horiz. % 43.07% 80.50% 187.30% 445.55% 130.50% 99.87% 100.00%
EY 9.93 5.31 2.28 0.96 3.28 4.28 4.28 15.05%
  YoY % 87.01% 132.89% 137.50% -70.73% -23.36% 0.00% -
  Horiz. % 232.01% 124.07% 53.27% 22.43% 76.64% 100.00% 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 0.23 0.40 0.34 0.35 0.59 0.51 0.48 -11.53%
  YoY % -42.50% 17.65% -2.86% -40.68% 15.69% 6.25% -
  Horiz. % 47.92% 83.33% 70.83% 72.92% 122.92% 106.25% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS