Highlights

[SYMLIFE] YoY Quarter Result on 2017-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 24-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     8.33%    YoY -     53.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 60,282 25,006 52,625 40,038 25,914 94,607 142,643 -13.37%
  YoY % 141.07% -52.48% 31.44% 54.50% -72.61% -33.68% -
  Horiz. % 42.26% 17.53% 36.89% 28.07% 18.17% 66.32% 100.00%
PBT 26,797 6,721 6,976 10,881 3,741 17,611 20,059 4.94%
  YoY % 298.71% -3.66% -35.89% 190.86% -78.76% -12.20% -
  Horiz. % 133.59% 33.51% 34.78% 54.24% 18.65% 87.80% 100.00%
Tax -4,677 -3,467 3,340 -4,062 -1,083 -1,160 -4,524 0.56%
  YoY % -34.90% -203.80% 182.23% -275.07% 6.64% 74.36% -
  Horiz. % 103.38% 76.64% -73.83% 89.79% 23.94% 25.64% 100.00%
NP 22,120 3,254 10,316 6,819 2,658 16,451 15,535 6.06%
  YoY % 579.78% -68.46% 51.28% 156.55% -83.84% 5.90% -
  Horiz. % 142.39% 20.95% 66.40% 43.89% 17.11% 105.90% 100.00%
NP to SH 24,995 3,808 10,838 7,041 3,159 16,984 15,538 8.24%
  YoY % 556.38% -64.86% 53.93% 122.89% -81.40% 9.31% -
  Horiz. % 160.86% 24.51% 69.75% 45.31% 20.33% 109.31% 100.00%
Tax Rate 17.45 % 51.58 % -47.88 % 37.33 % 28.95 % 6.59 % 22.55 % -4.18%
  YoY % -66.17% 207.73% -228.26% 28.95% 339.30% -70.78% -
  Horiz. % 77.38% 228.74% -212.33% 165.54% 128.38% 29.22% 100.00%
Total Cost 38,162 21,752 42,309 33,219 23,256 78,156 127,108 -18.16%
  YoY % 75.44% -48.59% 27.36% 42.84% -70.24% -38.51% -
  Horiz. % 30.02% 17.11% 33.29% 26.13% 18.30% 61.49% 100.00%
Net Worth 818,118 634,497 609,188 584,798 562,898 561,494 510,132 8.19%
  YoY % 28.94% 4.15% 4.17% 3.89% 0.25% 10.07% -
  Horiz. % 160.37% 124.38% 119.42% 114.64% 110.34% 110.07% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - 84 56 - 112 80 -
  YoY % 0.00% 0.00% 49.75% 0.00% 0.00% 40.12% -
  Horiz. % 0.00% 0.00% 105.04% 70.15% 0.00% 140.12% 100.00%
Div Payout % - % - % 0.78 % 0.80 % - % 0.66 % 0.52 % -
  YoY % 0.00% 0.00% -2.50% 0.00% 0.00% 26.92% -
  Horiz. % 0.00% 0.00% 150.00% 153.85% 0.00% 126.92% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 818,118 634,497 609,188 584,798 562,898 561,494 510,132 8.19%
  YoY % 28.94% 4.15% 4.17% 3.89% 0.25% 10.07% -
  Horiz. % 160.37% 124.38% 119.42% 114.64% 110.34% 110.07% 100.00%
NOSH 534,718 281,999 282,031 282,511 281,449 282,158 268,490 12.16%
  YoY % 89.62% -0.01% -0.17% 0.38% -0.25% 5.09% -
  Horiz. % 199.16% 105.03% 105.04% 105.22% 104.83% 105.09% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 36.69 % 13.01 % 19.60 % 17.03 % 10.26 % 17.39 % 10.89 % 22.43%
  YoY % 182.01% -33.62% 15.09% 65.98% -41.00% 59.69% -
  Horiz. % 336.91% 119.47% 179.98% 156.38% 94.21% 159.69% 100.00%
ROE 3.06 % 0.60 % 1.78 % 1.20 % 0.56 % 3.02 % 3.05 % 0.05%
  YoY % 410.00% -66.29% 48.33% 114.29% -81.46% -0.98% -
  Horiz. % 100.33% 19.67% 58.36% 39.34% 18.36% 99.02% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 11.27 8.87 18.66 14.17 9.21 33.53 53.13 -22.76%
  YoY % 27.06% -52.47% 31.69% 53.85% -72.53% -36.89% -
  Horiz. % 21.21% 16.69% 35.12% 26.67% 17.33% 63.11% 100.00%
EPS 4.67 1.35 3.84 2.50 1.12 6.02 5.78 -3.49%
  YoY % 245.93% -64.84% 53.60% 123.21% -81.40% 4.15% -
  Horiz. % 80.80% 23.36% 66.44% 43.25% 19.38% 104.15% 100.00%
DPS 0.00 0.00 0.03 0.02 0.00 0.04 0.03 -
  YoY % 0.00% 0.00% 50.00% 0.00% 0.00% 33.33% -
  Horiz. % 0.00% 0.00% 100.00% 66.67% 0.00% 133.33% 100.00%
NAPS 1.5300 2.2500 2.1600 2.0700 2.0000 1.9900 1.9000 -3.54%
  YoY % -32.00% 4.17% 4.35% 3.50% 0.50% 4.74% -
  Horiz. % 80.53% 118.42% 113.68% 108.95% 105.26% 104.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 10.04 4.16 8.76 6.67 4.31 15.75 23.75 -13.36%
  YoY % 141.35% -52.51% 31.33% 54.76% -72.63% -33.68% -
  Horiz. % 42.27% 17.52% 36.88% 28.08% 18.15% 66.32% 100.00%
EPS 4.16 0.63 1.80 1.17 0.53 2.83 2.59 8.21%
  YoY % 560.32% -65.00% 53.85% 120.75% -81.27% 9.27% -
  Horiz. % 160.62% 24.32% 69.50% 45.17% 20.46% 109.27% 100.00%
DPS 0.00 0.00 0.01 0.01 0.00 0.02 0.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 0.00% 200.00% 100.00%
NAPS 1.3622 1.0565 1.0143 0.9737 0.9373 0.9349 0.8494 8.19%
  YoY % 28.94% 4.16% 4.17% 3.88% 0.26% 10.07% -
  Horiz. % 160.37% 124.38% 119.41% 114.63% 110.35% 110.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.4200 0.8000 0.8650 0.7200 0.8000 0.9650 0.9150 -
P/RPS 3.73 9.02 4.64 5.08 8.69 2.88 1.72 13.76%
  YoY % -58.65% 94.40% -8.66% -41.54% 201.74% 67.44% -
  Horiz. % 216.86% 524.42% 269.77% 295.35% 505.23% 167.44% 100.00%
P/EPS 8.99 59.24 22.51 28.89 71.28 16.03 15.81 -8.98%
  YoY % -84.82% 163.17% -22.08% -59.47% 344.67% 1.39% -
  Horiz. % 56.86% 374.70% 142.38% 182.73% 450.85% 101.39% 100.00%
EY 11.13 1.69 4.44 3.46 1.40 6.24 6.32 9.89%
  YoY % 558.58% -61.94% 28.32% 147.14% -77.56% -1.27% -
  Horiz. % 176.11% 26.74% 70.25% 54.75% 22.15% 98.73% 100.00%
DY 0.00 0.00 0.03 0.03 0.00 0.04 0.03 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 0.00% 133.33% 100.00%
P/NAPS 0.27 0.36 0.40 0.35 0.40 0.48 0.48 -9.14%
  YoY % -25.00% -10.00% 14.29% -12.50% -16.67% 0.00% -
  Horiz. % 56.25% 75.00% 83.33% 72.92% 83.33% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 30/05/18 24/05/17 26/05/16 29/05/15 29/05/14 29/05/13 -
Price 0.4050 0.6600 1.0400 0.6900 0.8500 1.0300 1.1400 -
P/RPS 3.59 7.44 5.57 4.87 9.23 3.07 2.15 8.92%
  YoY % -51.75% 33.57% 14.37% -47.24% 200.65% 42.79% -
  Horiz. % 166.98% 346.05% 259.07% 226.51% 429.30% 142.79% 100.00%
P/EPS 8.66 48.88 27.06 27.69 75.73 17.11 19.70 -12.80%
  YoY % -82.28% 80.64% -2.28% -63.44% 342.61% -13.15% -
  Horiz. % 43.96% 248.12% 137.36% 140.56% 384.42% 86.85% 100.00%
EY 11.54 2.05 3.70 3.61 1.32 5.84 5.08 14.65%
  YoY % 462.93% -44.59% 2.49% 173.48% -77.40% 14.96% -
  Horiz. % 227.17% 40.35% 72.83% 71.06% 25.98% 114.96% 100.00%
DY 0.00 0.00 0.03 0.03 0.00 0.04 0.03 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 0.00% 133.33% 100.00%
P/NAPS 0.26 0.29 0.48 0.33 0.43 0.52 0.60 -13.00%
  YoY % -10.34% -39.58% 45.45% -23.26% -17.31% -13.33% -
  Horiz. % 43.33% 48.33% 80.00% 55.00% 71.67% 86.67% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers