Highlights

[SYMLIFE] YoY Quarter Result on 2016-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     -35.36%    YoY -     122.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 64,153 41,981 36,865 47,488 39,995 82,730 98,352 -6.87%
  YoY % 52.81% 13.88% -22.37% 18.73% -51.66% -15.88% -
  Horiz. % 65.23% 42.68% 37.48% 48.28% 40.67% 84.12% 100.00%
PBT 33,884 16,664 13,636 5,339 3,100 14,677 15,730 13.64%
  YoY % 103.34% 22.21% 155.40% 72.23% -78.88% -6.69% -
  Horiz. % 215.41% 105.94% 86.69% 33.94% 19.71% 93.31% 100.00%
Tax -8,190 -1,151 -608 -1,316 -1,925 -3,857 -4,208 11.73%
  YoY % -611.56% -89.31% 53.80% 31.64% 50.09% 8.34% -
  Horiz. % 194.63% 27.35% 14.45% 31.27% 45.75% 91.66% 100.00%
NP 25,694 15,513 13,028 4,023 1,175 10,820 11,522 14.29%
  YoY % 65.63% 19.07% 223.84% 242.38% -89.14% -6.09% -
  Horiz. % 223.00% 134.64% 113.07% 34.92% 10.20% 93.91% 100.00%
NP to SH 28,169 15,409 13,328 4,551 2,042 11,014 11,392 16.28%
  YoY % 82.81% 15.61% 192.86% 122.87% -81.46% -3.32% -
  Horiz. % 247.27% 135.26% 116.99% 39.95% 17.92% 96.68% 100.00%
Tax Rate 24.17 % 6.91 % 4.46 % 24.65 % 62.10 % 26.28 % 26.75 % -1.68%
  YoY % 249.78% 54.93% -81.91% -60.31% 136.30% -1.76% -
  Horiz. % 90.36% 25.83% 16.67% 92.15% 232.15% 98.24% 100.00%
Total Cost 38,459 26,468 23,837 43,465 38,820 71,910 86,830 -12.69%
  YoY % 45.30% 11.04% -45.16% 11.97% -46.02% -17.18% -
  Horiz. % 44.29% 30.48% 27.45% 50.06% 44.71% 82.82% 100.00%
Net Worth 850,201 668,337 622,724 587,955 601,255 573,292 521,237 8.49%
  YoY % 27.21% 7.32% 5.91% -2.21% 4.88% 9.99% -
  Horiz. % 163.11% 128.22% 119.47% 112.80% 115.35% 109.99% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 850,201 668,337 622,724 587,955 601,255 573,292 521,237 8.49%
  YoY % 27.21% 7.32% 5.91% -2.21% 4.88% 9.99% -
  Horiz. % 163.11% 128.22% 119.47% 112.80% 115.35% 109.99% 100.00%
NOSH 534,718 281,999 281,775 282,670 283,611 282,410 268,679 12.15%
  YoY % 89.62% 0.08% -0.32% -0.33% 0.43% 5.11% -
  Horiz. % 199.02% 104.96% 104.87% 105.21% 105.56% 105.11% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 40.05 % 36.95 % 35.34 % 8.47 % 2.94 % 13.08 % 11.72 % 22.72%
  YoY % 8.39% 4.56% 317.24% 188.10% -77.52% 11.60% -
  Horiz. % 341.72% 315.27% 301.54% 72.27% 25.09% 111.60% 100.00%
ROE 3.31 % 2.31 % 2.14 % 0.77 % 0.34 % 1.92 % 2.19 % 7.12%
  YoY % 43.29% 7.94% 177.92% 126.47% -82.29% -12.33% -
  Horiz. % 151.14% 105.48% 97.72% 35.16% 15.53% 87.67% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 12.00 14.89 13.08 16.80 14.10 29.29 36.61 -16.96%
  YoY % -19.41% 13.84% -22.14% 19.15% -51.86% -19.99% -
  Horiz. % 32.78% 40.67% 35.73% 45.89% 38.51% 80.01% 100.00%
EPS 5.27 5.46 4.73 1.61 0.72 3.90 4.24 3.69%
  YoY % -3.48% 15.43% 193.79% 123.61% -81.54% -8.02% -
  Horiz. % 124.29% 128.77% 111.56% 37.97% 16.98% 91.98% 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 1.5900 2.3700 2.2100 2.0800 2.1200 2.0300 1.9400 -3.26%
  YoY % -32.91% 7.24% 6.25% -1.89% 4.43% 4.64% -
  Horiz. % 81.96% 122.16% 113.92% 107.22% 109.28% 104.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 10.68 6.99 6.14 7.91 6.66 13.78 16.38 -6.88%
  YoY % 52.79% 13.84% -22.38% 18.77% -51.67% -15.87% -
  Horiz. % 65.20% 42.67% 37.48% 48.29% 40.66% 84.13% 100.00%
EPS 4.69 2.57 2.22 0.76 0.34 1.83 1.90 16.24%
  YoY % 82.49% 15.77% 192.11% 123.53% -81.42% -3.68% -
  Horiz. % 246.84% 135.26% 116.84% 40.00% 17.89% 96.32% 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 1.4157 1.1128 1.0369 0.9790 1.0011 0.9546 0.8679 8.49%
  YoY % 27.22% 7.32% 5.91% -2.21% 4.87% 9.99% -
  Horiz. % 163.12% 128.22% 119.47% 112.80% 115.35% 109.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.4050 0.6000 1.0000 0.6850 0.8200 1.0300 1.1300 -
P/RPS 3.38 4.03 7.64 4.08 5.81 3.52 3.09 1.51%
  YoY % -16.13% -47.25% 87.25% -29.78% 65.06% 13.92% -
  Horiz. % 109.39% 130.42% 247.25% 132.04% 188.03% 113.92% 100.00%
P/EPS 7.69 10.98 21.14 42.55 113.89 26.41 26.65 -18.70%
  YoY % -29.96% -48.06% -50.32% -62.64% 331.24% -0.90% -
  Horiz. % 28.86% 41.20% 79.32% 159.66% 427.35% 99.10% 100.00%
EY 13.01 9.11 4.73 2.35 0.88 3.79 3.75 23.03%
  YoY % 42.81% 92.60% 101.28% 167.05% -76.78% 1.07% -
  Horiz. % 346.93% 242.93% 126.13% 62.67% 23.47% 101.07% 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 0.25 0.45 0.33 0.39 0.51 0.58 -13.08%
  YoY % 0.00% -44.44% 36.36% -15.38% -23.53% -12.07% -
  Horiz. % 43.10% 43.10% 77.59% 56.90% 67.24% 87.93% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 28/08/18 29/08/17 25/08/16 25/08/15 25/08/14 28/08/13 -
Price 0.3800 0.5500 0.8900 0.7050 0.7500 1.1900 0.9900 -
P/RPS 3.17 3.69 6.80 4.20 5.32 4.06 2.70 2.71%
  YoY % -14.09% -45.74% 61.90% -21.05% 31.03% 50.37% -
  Horiz. % 117.41% 136.67% 251.85% 155.56% 197.04% 150.37% 100.00%
P/EPS 7.21 10.07 18.82 43.79 104.17 30.51 23.35 -17.78%
  YoY % -28.40% -46.49% -57.02% -57.96% 241.43% 30.66% -
  Horiz. % 30.88% 43.13% 80.60% 187.54% 446.12% 130.66% 100.00%
EY 13.86 9.93 5.31 2.28 0.96 3.28 4.28 21.62%
  YoY % 39.58% 87.01% 132.89% 137.50% -70.73% -23.36% -
  Horiz. % 323.83% 232.01% 124.07% 53.27% 22.43% 76.64% 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 0.23 0.40 0.34 0.35 0.59 0.51 -11.80%
  YoY % 4.35% -42.50% 17.65% -2.86% -40.68% 15.69% -
  Horiz. % 47.06% 45.10% 78.43% 66.67% 68.63% 115.69% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers