Highlights

[SYMLIFE] YoY TTM 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 -     19.02%    YoY -     -53.88%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 221,053 128,072 221,391 151,772 242,219 375,569 430,134 -10.50%
  YoY % 72.60% -42.15% 45.87% -37.34% -35.51% -12.69% -
  Horiz. % 51.39% 29.77% 51.47% 35.28% 56.31% 87.31% 100.00%
PBT 95,845 40,996 41,914 19,820 41,806 63,339 112,748 -2.67%
  YoY % 133.79% -2.19% 111.47% -52.59% -34.00% -43.82% -
  Horiz. % 85.01% 36.36% 37.17% 17.58% 37.08% 56.18% 100.00%
Tax -10,237 -6,464 -2,774 -5,985 -9,754 -13,127 -24,329 -13.43%
  YoY % -58.37% -133.02% 53.65% 38.64% 25.70% 46.04% -
  Horiz. % 42.08% 26.57% 11.40% 24.60% 40.09% 53.96% 100.00%
NP 85,608 34,532 39,140 13,835 32,052 50,212 88,419 -0.54%
  YoY % 147.91% -11.77% 182.91% -56.84% -36.17% -43.21% -
  Horiz. % 96.82% 39.05% 44.27% 15.65% 36.25% 56.79% 100.00%
NP to SH 90,964 35,238 40,450 15,703 34,051 51,246 88,831 0.40%
  YoY % 158.14% -12.89% 157.59% -53.88% -33.55% -42.31% -
  Horiz. % 102.40% 39.67% 45.54% 17.68% 38.33% 57.69% 100.00%
Tax Rate 10.68 % 15.77 % 6.62 % 30.20 % 23.33 % 20.72 % 21.58 % -11.06%
  YoY % -32.28% 138.22% -78.08% 29.45% 12.60% -3.99% -
  Horiz. % 49.49% 73.08% 30.68% 139.94% 108.11% 96.01% 100.00%
Total Cost 135,445 93,540 182,251 137,937 210,167 325,357 341,715 -14.29%
  YoY % 44.80% -48.68% 32.13% -34.37% -35.40% -4.79% -
  Horiz. % 39.64% 27.37% 53.33% 40.37% 61.50% 95.21% 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 0 0 84 56 0 112 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 % - % - % 0.21 % 0.36 % - % 0.22 % 0.09 % -
  YoY % 0.00% 0.00% -41.67% 0.00% 0.00% 144.44% -
  Horiz. % 0.00% 0.00% 233.33% 400.00% 0.00% 244.44% 100.00%
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 38.73 % 26.96 % 17.68 % 9.12 % 13.23 % 13.37 % 20.56 % 11.13%
  YoY % 43.66% 52.49% 93.86% -31.07% -1.05% -34.97% -
  Horiz. % 188.38% 131.13% 85.99% 44.36% 64.35% 65.03% 100.00%
ROE 10.70 % 5.27 % 6.50 % 2.67 % 5.66 % 8.94 % 17.04 % -7.46%
  YoY % 103.04% -18.92% 143.45% -52.83% -36.69% -47.54% -
  Horiz. % 62.79% 30.93% 38.15% 15.67% 33.22% 52.46% 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 41.34 45.42 78.57 53.69 85.41 132.99 160.09 -20.19%
  YoY % -8.98% -42.19% 46.34% -37.14% -35.78% -16.93% -
  Horiz. % 25.82% 28.37% 49.08% 33.54% 53.35% 83.07% 100.00%
EPS 17.01 12.50 14.36 5.56 12.01 18.15 33.06 -10.48%
  YoY % 36.08% -12.95% 158.27% -53.71% -33.83% -45.10% -
  Horiz. % 51.45% 37.81% 43.44% 16.82% 36.33% 54.90% 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 1.5900 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 - 631,804
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 34.99 20.27 35.04 24.02 38.34 59.44 68.08 -10.50%
  YoY % 72.62% -42.15% 45.88% -37.35% -35.50% -12.69% -
  Horiz. % 51.40% 29.77% 51.47% 35.28% 56.32% 87.31% 100.00%
EPS 14.40 5.58 6.40 2.49 5.39 8.11 14.06 0.40%
  YoY % 158.06% -12.81% 157.03% -53.80% -33.54% -42.32% -
  Horiz. % 102.42% 39.69% 45.52% 17.71% 38.34% 57.68% 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 1.3457 1.0578 0.9856 0.9306 0.9516 0.9074 0.8250 8.49%
  YoY % 27.22% 7.33% 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 0.98 1.32 1.27 1.28 0.96 0.77 0.71 5.52%
  YoY % -25.76% 3.94% -0.78% 33.33% 24.68% 8.45% -
  Horiz. % 138.03% 185.92% 178.87% 180.28% 135.21% 108.45% 100.00%
P/EPS 2.38 4.80 6.97 12.33 6.83 5.68 3.42 -5.86%
  YoY % -50.42% -31.13% -43.47% 80.53% 20.25% 66.08% -
  Horiz. % 69.59% 140.35% 203.80% 360.53% 199.71% 166.08% 100.00%
EY 42.00 20.83 14.36 8.11 14.64 17.62 29.26 6.21%
  YoY % 101.63% 45.06% 77.07% -44.60% -16.91% -39.78% -
  Horiz. % 143.54% 71.19% 49.08% 27.72% 50.03% 60.22% 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 0.25 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 0.92 1.21 1.13 1.31 0.88 0.89 0.62 6.80%
  YoY % -23.97% 7.08% -13.74% 48.86% -1.12% 43.55% -
  Horiz. % 148.39% 195.16% 182.26% 211.29% 141.94% 143.55% 100.00%
P/EPS 2.23 4.40 6.20 12.69 6.25 6.56 2.99 -4.77%
  YoY % -49.32% -29.03% -51.14% 103.04% -4.73% 119.40% -
  Horiz. % 74.58% 147.16% 207.36% 424.41% 209.03% 219.40% 100.00%
EY 44.77 22.72 16.13 7.88 16.01 15.25 33.40 5.00%
  YoY % 97.05% 40.86% 104.70% -50.78% 4.98% -54.34% -
  Horiz. % 134.04% 68.02% 48.29% 23.59% 47.93% 45.66% 100.00%
DY 0.00 0.00 0.03 0.03 0.00 0.03 0.03 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 0.00% 100.00% 100.00%
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.
 


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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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