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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 22,667 60,282 25,006 52,625 40,038 25,914 94,607 -21.17%
  YoY % -62.40% 141.07% -52.48% 31.44% 54.50% -72.61% -
  Horiz. % 23.96% 63.72% 26.43% 55.62% 42.32% 27.39% 100.00%
PBT -28,331 26,797 6,721 6,976 10,881 3,741 17,611 -
  YoY % -205.72% 298.71% -3.66% -35.89% 190.86% -78.76% -
  Horiz. % -160.87% 152.16% 38.16% 39.61% 61.79% 21.24% 100.00%
Tax 2,174 -4,677 -3,467 3,340 -4,062 -1,083 -1,160 -
  YoY % 146.48% -34.90% -203.80% 182.23% -275.07% 6.64% -
  Horiz. % -187.41% 403.19% 298.88% -287.93% 350.17% 93.36% 100.00%
NP -26,157 22,120 3,254 10,316 6,819 2,658 16,451 -
  YoY % -218.25% 579.78% -68.46% 51.28% 156.55% -83.84% -
  Horiz. % -159.00% 134.46% 19.78% 62.71% 41.45% 16.16% 100.00%
NP to SH -20,171 24,995 3,808 10,838 7,041 3,159 16,984 -
  YoY % -180.70% 556.38% -64.86% 53.93% 122.89% -81.40% -
  Horiz. % -118.76% 147.17% 22.42% 63.81% 41.46% 18.60% 100.00%
Tax Rate - % 17.45 % 51.58 % -47.88 % 37.33 % 28.95 % 6.59 % -
  YoY % 0.00% -66.17% 207.73% -228.26% 28.95% 339.30% -
  Horiz. % 0.00% 264.80% 782.70% -726.56% 566.46% 439.30% 100.00%
Total Cost 48,824 38,162 21,752 42,309 33,219 23,256 78,156 -7.54%
  YoY % 27.94% 75.44% -48.59% 27.36% 42.84% -70.24% -
  Horiz. % 62.47% 48.83% 27.83% 54.13% 42.50% 29.76% 100.00%
Net Worth 882,916 818,118 634,497 609,188 584,798 562,898 561,494 7.83%
  YoY % 7.92% 28.94% 4.15% 4.17% 3.89% 0.25% -
  Horiz. % 157.24% 145.70% 113.00% 108.49% 104.15% 100.25% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 109 - - 84 56 - 112 -0.58%
  YoY % 0.00% 0.00% 0.00% 49.75% 0.00% 0.00% -
  Horiz. % 96.58% 0.00% 0.00% 74.97% 50.06% 0.00% 100.00%
Div Payout % - % - % - % 0.78 % 0.80 % - % 0.66 % -
  YoY % 0.00% 0.00% 0.00% -2.50% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 118.18% 121.21% 0.00% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 882,916 818,118 634,497 609,188 584,798 562,898 561,494 7.83%
  YoY % 7.92% 28.94% 4.15% 4.17% 3.89% 0.25% -
  Horiz. % 157.24% 145.70% 113.00% 108.49% 104.15% 100.25% 100.00%
NOSH 545,010 534,718 281,999 282,031 282,511 281,449 282,158 11.59%
  YoY % 1.92% 89.62% -0.01% -0.17% 0.38% -0.25% -
  Horiz. % 193.16% 189.51% 99.94% 99.96% 100.13% 99.75% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -115.40 % 36.69 % 13.01 % 19.60 % 17.03 % 10.26 % 17.39 % -
  YoY % -414.53% 182.01% -33.62% 15.09% 65.98% -41.00% -
  Horiz. % -663.60% 210.98% 74.81% 112.71% 97.93% 59.00% 100.00%
ROE -2.28 % 3.06 % 0.60 % 1.78 % 1.20 % 0.56 % 3.02 % -
  YoY % -174.51% 410.00% -66.29% 48.33% 114.29% -81.46% -
  Horiz. % -75.50% 101.32% 19.87% 58.94% 39.74% 18.54% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 4.16 11.27 8.87 18.66 14.17 9.21 33.53 -29.36%
  YoY % -63.09% 27.06% -52.47% 31.69% 53.85% -72.53% -
  Horiz. % 12.41% 33.61% 26.45% 55.65% 42.26% 27.47% 100.00%
EPS -3.70 4.67 1.35 3.84 2.50 1.12 6.02 -
  YoY % -179.23% 245.93% -64.84% 53.60% 123.21% -81.40% -
  Horiz. % -61.46% 77.57% 22.43% 63.79% 41.53% 18.60% 100.00%
DPS 0.02 0.00 0.00 0.03 0.02 0.00 0.04 -10.90%
  YoY % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 75.00% 50.00% 0.00% 100.00%
NAPS 1.6200 1.5300 2.2500 2.1600 2.0700 2.0000 1.9900 -3.37%
  YoY % 5.88% -32.00% 4.17% 4.35% 3.50% 0.50% -
  Horiz. % 81.41% 76.88% 113.07% 108.54% 104.02% 100.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 3.59 9.54 3.96 8.33 6.34 4.10 14.97 -21.16%
  YoY % -62.37% 140.91% -52.46% 31.39% 54.63% -72.61% -
  Horiz. % 23.98% 63.73% 26.45% 55.64% 42.35% 27.39% 100.00%
EPS -3.19 3.96 0.60 1.72 1.11 0.50 2.69 -
  YoY % -180.56% 560.00% -65.12% 54.95% 122.00% -81.41% -
  Horiz. % -118.59% 147.21% 22.30% 63.94% 41.26% 18.59% 100.00%
DPS 0.02 0.00 0.00 0.01 0.01 0.00 0.02 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 50.00% 50.00% 0.00% 100.00%
NAPS 1.3975 1.2949 1.0043 0.9642 0.9256 0.8909 0.8887 7.83%
  YoY % 7.92% 28.94% 4.16% 4.17% 3.89% 0.25% -
  Horiz. % 157.25% 145.71% 113.01% 108.50% 104.15% 100.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.2950 0.4200 0.8000 0.8650 0.7200 0.8000 0.9650 -
P/RPS 7.09 3.73 9.02 4.64 5.08 8.69 2.88 16.18%
  YoY % 90.08% -58.65% 94.40% -8.66% -41.54% 201.74% -
  Horiz. % 246.18% 129.51% 313.19% 161.11% 176.39% 301.74% 100.00%
P/EPS -7.97 8.99 59.24 22.51 28.89 71.28 16.03 -
  YoY % -188.65% -84.82% 163.17% -22.08% -59.47% 344.67% -
  Horiz. % -49.72% 56.08% 369.56% 140.42% 180.22% 444.67% 100.00%
EY -12.55 11.13 1.69 4.44 3.46 1.40 6.24 -
  YoY % -212.76% 558.58% -61.94% 28.32% 147.14% -77.56% -
  Horiz. % -201.12% 178.37% 27.08% 71.15% 55.45% 22.44% 100.00%
DY 0.07 0.00 0.00 0.03 0.03 0.00 0.04 9.77%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 175.00% 0.00% 0.00% 75.00% 75.00% 0.00% 100.00%
P/NAPS 0.18 0.27 0.36 0.40 0.35 0.40 0.48 -15.07%
  YoY % -33.33% -25.00% -10.00% 14.29% -12.50% -16.67% -
  Horiz. % 37.50% 56.25% 75.00% 83.33% 72.92% 83.33% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 26/06/20 31/05/19 30/05/18 24/05/17 26/05/16 29/05/15 29/05/14 -
Price 0.3950 0.4050 0.6600 1.0400 0.6900 0.8500 1.0300 -
P/RPS 9.50 3.59 7.44 5.57 4.87 9.23 3.07 20.70%
  YoY % 164.62% -51.75% 33.57% 14.37% -47.24% 200.65% -
  Horiz. % 309.45% 116.94% 242.35% 181.43% 158.63% 300.65% 100.00%
P/EPS -10.67 8.66 48.88 27.06 27.69 75.73 17.11 -
  YoY % -223.21% -82.28% 80.64% -2.28% -63.44% 342.61% -
  Horiz. % -62.36% 50.61% 285.68% 158.15% 161.84% 442.61% 100.00%
EY -9.37 11.54 2.05 3.70 3.61 1.32 5.84 -
  YoY % -181.20% 462.93% -44.59% 2.49% 173.48% -77.40% -
  Horiz. % -160.45% 197.60% 35.10% 63.36% 61.82% 22.60% 100.00%
DY 0.05 0.00 0.00 0.03 0.03 0.00 0.04 3.79%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 0.00% 0.00% 75.00% 75.00% 0.00% 100.00%
P/NAPS 0.24 0.26 0.29 0.48 0.33 0.43 0.52 -12.08%
  YoY % -7.69% -10.34% -39.58% 45.45% -23.26% -17.31% -
  Horiz. % 46.15% 50.00% 55.77% 92.31% 63.46% 82.69% 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.
 


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
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS