Highlights

[SYMLIFE] YoY 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 -     55.65%    YoY -     397.76%
Quarter Report


View:


Show?  YoY % Horiz. %

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 68,430 74,813 30,462 62,739 38,828 132,115 98,633 -5.91%
  YoY % -8.53% 145.59% -51.45% 61.58% -70.61% 33.95% -
  Horiz. % 69.38% 75.85% 30.88% 63.61% 39.37% 133.95% 100.00%
PBT 46,242 22,744 13,662 12,517 2,698 10,517 14,673 21.07%
  YoY % 103.32% 66.48% 9.15% 363.94% -74.35% -28.32% -
  Horiz. % 315.15% 155.01% 93.11% 85.31% 18.39% 71.68% 100.00%
Tax -12,781 -1,462 -1,858 -2,742 -1,185 -4,501 -4,319 19.81%
  YoY % -774.21% 21.31% 32.24% -131.39% 73.67% -4.21% -
  Horiz. % 295.92% 33.85% 43.02% 63.49% 27.44% 104.21% 100.00%
NP 33,461 21,282 11,804 9,775 1,513 6,016 10,354 21.58%
  YoY % 57.23% 80.29% 20.76% 546.07% -74.85% -41.90% -
  Horiz. % 323.17% 205.54% 114.00% 94.41% 14.61% 58.10% 100.00%
NP to SH 35,252 21,549 11,788 10,005 2,010 6,490 10,537 22.28%
  YoY % 63.59% 82.80% 17.82% 397.76% -69.03% -38.41% -
  Horiz. % 334.55% 204.51% 111.87% 94.95% 19.08% 61.59% 100.00%
Tax Rate 27.64 % 6.43 % 13.60 % 21.91 % 43.92 % 42.80 % 29.44 % -1.05%
  YoY % 329.86% -52.72% -37.93% -50.11% 2.62% 45.38% -
  Horiz. % 93.89% 21.84% 46.20% 74.42% 149.18% 145.38% 100.00%
Total Cost 34,969 53,531 18,658 52,964 37,315 126,099 88,279 -14.30%
  YoY % -34.68% 186.91% -64.77% 41.94% -70.41% 42.84% -
  Horiz. % 39.61% 60.64% 21.14% 60.00% 42.27% 142.84% 100.00%
Net Worth 893,913 612,547 631,677 597,481 588,845 592,565 542,304 8.68%
  YoY % 45.93% -3.03% 5.72% 1.47% -0.63% 9.27% -
  Horiz. % 164.84% 112.95% 116.48% 110.17% 108.58% 109.27% 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 893,913 612,547 631,677 597,481 588,845 592,565 542,304 8.68%
  YoY % 45.93% -3.03% 5.72% 1.47% -0.63% 9.27% -
  Horiz. % 164.84% 112.95% 116.48% 110.17% 108.58% 109.27% 100.00%
NOSH 541,766 411,106 281,999 282,015 283,098 282,173 280,986 11.56%
  YoY % 31.78% 45.78% -0.01% -0.38% 0.33% 0.42% -
  Horiz. % 192.81% 146.31% 100.36% 100.37% 100.75% 100.42% 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 48.90 % 28.45 % 38.75 % 15.58 % 3.90 % 4.55 % 10.50 % 29.21%
  YoY % 71.88% -26.58% 148.72% 299.49% -14.29% -56.67% -
  Horiz. % 465.71% 270.95% 369.05% 148.38% 37.14% 43.33% 100.00%
ROE 3.94 % 3.52 % 1.87 % 1.67 % 0.34 % 1.10 % 1.94 % 12.53%
  YoY % 11.93% 88.24% 11.98% 391.18% -69.09% -43.30% -
  Horiz. % 203.09% 181.44% 96.39% 86.08% 17.53% 56.70% 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 12.63 18.20 10.80 22.26 13.72 46.82 35.10 -15.66%
  YoY % -30.60% 68.52% -51.48% 62.24% -70.70% 33.39% -
  Horiz. % 35.98% 51.85% 30.77% 63.42% 39.09% 133.39% 100.00%
EPS 6.51 5.24 4.18 3.55 0.71 2.30 3.75 9.62%
  YoY % 24.24% 25.36% 17.75% 400.00% -69.13% -38.67% -
  Horiz. % 173.60% 139.73% 111.47% 94.67% 18.93% 61.33% 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 10.83 11.84 4.82 9.93 6.15 20.91 15.61 -5.91%
  YoY % -8.53% 145.64% -51.46% 61.46% -70.59% 33.95% -
  Horiz. % 69.38% 75.85% 30.88% 63.61% 39.40% 133.95% 100.00%
EPS 5.58 3.41 1.87 1.58 0.32 1.03 1.67 22.26%
  YoY % 63.64% 82.35% 18.35% 393.75% -68.93% -38.32% -
  Horiz. % 334.13% 204.19% 111.98% 94.61% 19.16% 61.68% 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 0.9457 0.9320 0.9379 0.8583 8.68%
  YoY % 45.94% -3.03% 5.72% 1.47% -0.63% 9.27% -
  Horiz. % 164.85% 112.96% 116.49% 110.18% 108.59% 109.27% 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 3.13 1.81 6.67 2.87 5.76 1.82 2.99 0.77%
  YoY % 72.93% -72.86% 132.40% -50.17% 216.48% -39.13% -
  Horiz. % 104.68% 60.54% 223.08% 95.99% 192.64% 60.87% 100.00%
P/EPS 6.07 6.30 17.22 18.03 111.27 36.96 28.00 -22.48%
  YoY % -3.65% -63.41% -4.49% -83.80% 201.06% 32.00% -
  Horiz. % 21.68% 22.50% 61.50% 64.39% 397.39% 132.00% 100.00%
EY 16.47 15.88 5.81 5.55 0.90 2.71 3.57 29.01%
  YoY % 3.72% 173.32% 4.68% 516.67% -66.79% -24.09% -
  Horiz. % 461.34% 444.82% 162.75% 155.46% 25.21% 75.91% 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 3.25 2.17 7.41 3.41 5.18 1.83 2.85 2.21%
  YoY % 49.77% -70.72% 117.30% -34.17% 183.06% -35.79% -
  Horiz. % 114.04% 76.14% 260.00% 119.65% 181.75% 64.21% 100.00%
P/EPS 6.30 7.54 19.14 21.41 100.00 37.17 26.67 -21.37%
  YoY % -16.45% -60.61% -10.60% -78.59% 169.03% 39.37% -
  Horiz. % 23.62% 28.27% 71.77% 80.28% 374.95% 139.37% 100.00%
EY 15.87 13.27 5.23 4.67 1.00 2.69 3.75 27.17%
  YoY % 19.59% 153.73% 11.99% 367.00% -62.83% -28.27% -
  Horiz. % 423.20% 353.87% 139.47% 124.53% 26.67% 71.73% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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