Highlights

[SYMLIFE] YoY TTM Result on 2015-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     -59.50%    YoY -     -77.35%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 119,254 182,176 196,192 223,442 320,165 438,292 344,538 -16.20%
  YoY % -34.54% -7.14% -12.20% -30.21% -26.95% 27.21% -
  Horiz. % 34.61% 52.88% 56.94% 64.85% 92.93% 127.21% 100.00%
PBT 49,467 36,784 27,997 18,260 71,409 112,841 65,130 -4.48%
  YoY % 34.48% 31.39% 53.32% -74.43% -36.72% 73.26% -
  Horiz. % 75.95% 56.48% 42.99% 28.04% 109.64% 173.26% 100.00%
Tax -2,384 172 -9,497 -6,931 -11,581 -23,954 -13,084 -24.70%
  YoY % -1,486.05% 101.81% -37.02% 40.15% 51.65% -83.08% -
  Horiz. % 18.22% -1.31% 72.58% 52.97% 88.51% 183.08% 100.00%
NP 47,083 36,956 18,500 11,329 59,828 88,887 52,046 -1.66%
  YoY % 27.40% 99.76% 63.30% -81.06% -32.69% 70.79% -
  Horiz. % 90.46% 71.01% 35.55% 21.77% 114.95% 170.79% 100.00%
NP to SH 47,256 38,255 20,030 13,792 60,895 89,116 52,806 -1.83%
  YoY % 23.53% 90.99% 45.23% -77.35% -31.67% 68.76% -
  Horiz. % 89.49% 72.44% 37.93% 26.12% 115.32% 168.76% 100.00%
Tax Rate 4.82 % -0.47 % 33.92 % 37.96 % 16.22 % 21.23 % 20.09 % -21.16%
  YoY % 1,125.53% -101.39% -10.64% 134.03% -23.60% 5.67% -
  Horiz. % 23.99% -2.34% 168.84% 188.95% 80.74% 105.67% 100.00%
Total Cost 72,171 145,220 177,692 212,113 260,337 349,405 292,492 -20.79%
  YoY % -50.30% -18.27% -16.23% -18.52% -25.49% 19.46% -
  Horiz. % 24.67% 49.65% 60.75% 72.52% 89.01% 119.46% 100.00%
Net Worth 685,257 618,018 589,419 601,908 594,950 534,775 454,283 7.09%
  YoY % 10.88% 4.85% -2.07% 1.17% 11.25% 17.72% -
  Horiz. % 150.84% 136.04% 129.75% 132.50% 130.96% 117.72% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 0 84 56 0 112 80 0 -
  YoY % 0.00% 49.75% 0.00% 0.00% 40.12% 0.00% -
  Horiz. % 0.00% 105.04% 70.15% 0.00% 140.12% 100.00% -
Div Payout % - % 0.22 % 0.28 % - % 0.19 % 0.09 % - % -
  YoY % 0.00% -21.43% 0.00% 0.00% 111.11% 0.00% -
  Horiz. % 0.00% 244.44% 311.11% 0.00% 211.11% 100.00% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 685,257 618,018 589,419 601,908 594,950 534,775 454,283 7.09%
  YoY % 10.88% 4.85% -2.07% 1.17% 11.25% 17.72% -
  Horiz. % 150.84% 136.04% 129.75% 132.50% 130.96% 117.72% 100.00%
NOSH 281,999 282,200 282,019 283,918 281,967 268,731 267,225 0.90%
  YoY % -0.07% 0.06% -0.67% 0.69% 4.93% 0.56% -
  Horiz. % 105.53% 105.60% 105.54% 106.25% 105.52% 100.56% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 39.48 % 20.29 % 9.43 % 5.07 % 18.69 % 20.28 % 15.11 % 17.35%
  YoY % 94.58% 115.16% 86.00% -72.87% -7.84% 34.22% -
  Horiz. % 261.28% 134.28% 62.41% 33.55% 123.69% 134.22% 100.00%
ROE 6.90 % 6.19 % 3.40 % 2.29 % 10.24 % 16.66 % 11.62 % -8.32%
  YoY % 11.47% 82.06% 48.47% -77.64% -38.54% 43.37% -
  Horiz. % 59.38% 53.27% 29.26% 19.71% 88.12% 143.37% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 42.29 64.56 69.57 78.70 113.55 163.10 128.93 -16.95%
  YoY % -34.50% -7.20% -11.60% -30.69% -30.38% 26.50% -
  Horiz. % 32.80% 50.07% 53.96% 61.04% 88.07% 126.50% 100.00%
EPS 16.76 13.56 7.10 4.86 21.60 33.16 19.76 -2.71%
  YoY % 23.60% 90.99% 46.09% -77.50% -34.86% 67.81% -
  Horiz. % 84.82% 68.62% 35.93% 24.60% 109.31% 167.81% 100.00%
DPS 0.00 0.03 0.02 0.00 0.04 0.03 0.00 -
  YoY % 0.00% 50.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 0.00% 100.00% 66.67% 0.00% 133.33% 100.00% -
NAPS 2.4300 2.1900 2.0900 2.1200 2.1100 1.9900 1.7000 6.13%
  YoY % 10.96% 4.78% -1.42% 0.47% 6.03% 17.06% -
  Horiz. % 142.94% 128.82% 122.94% 124.71% 124.12% 117.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 18.88 28.83 31.05 35.37 50.67 69.37 54.53 -16.20%
  YoY % -34.51% -7.15% -12.21% -30.20% -26.96% 27.21% -
  Horiz. % 34.62% 52.87% 56.94% 64.86% 92.92% 127.21% 100.00%
EPS 7.48 6.05 3.17 2.18 9.64 14.10 8.36 -1.84%
  YoY % 23.64% 90.85% 45.41% -77.39% -31.63% 68.66% -
  Horiz. % 89.47% 72.37% 37.92% 26.08% 115.31% 168.66% 100.00%
DPS 0.00 0.01 0.01 0.00 0.02 0.01 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 0.00% 200.00% 100.00% -
NAPS 1.0846 0.9782 0.9329 0.9527 0.9417 0.8464 0.7190 7.09%
  YoY % 10.88% 4.86% -2.08% 1.17% 11.26% 17.72% -
  Horiz. % 150.85% 136.05% 129.75% 132.50% 130.97% 117.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.5050 0.8850 0.6750 0.6900 1.0700 1.1800 0.8000 -
P/RPS 1.19 1.37 0.97 0.88 0.94 0.72 0.62 11.47%
  YoY % -13.14% 41.24% 10.23% -6.38% 30.56% 16.13% -
  Horiz. % 191.94% 220.97% 156.45% 141.94% 151.61% 116.13% 100.00%
P/EPS 3.01 6.53 9.50 14.20 4.95 3.56 4.05 -4.82%
  YoY % -53.91% -31.26% -33.10% 186.87% 39.04% -12.10% -
  Horiz. % 74.32% 161.23% 234.57% 350.62% 122.22% 87.90% 100.00%
EY 33.18 15.32 10.52 7.04 20.18 28.10 24.70 5.04%
  YoY % 116.58% 45.63% 49.43% -65.11% -28.19% 13.77% -
  Horiz. % 134.33% 62.02% 42.59% 28.50% 81.70% 113.77% 100.00%
DY 0.00 0.03 0.03 0.00 0.04 0.03 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 0.00% 133.33% 100.00% -
P/NAPS 0.21 0.40 0.32 0.33 0.51 0.59 0.47 -12.56%
  YoY % -47.50% 25.00% -3.03% -35.29% -13.56% 25.53% -
  Horiz. % 44.68% 85.11% 68.09% 70.21% 108.51% 125.53% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 28/11/17 22/11/16 26/11/15 27/11/14 27/11/13 19/11/12 -
Price 0.3500 0.8000 0.6600 0.8050 0.9700 1.1400 0.8100 -
P/RPS 0.83 1.24 0.95 1.02 0.85 0.70 0.63 4.70%
  YoY % -33.06% 30.53% -6.86% 20.00% 21.43% 11.11% -
  Horiz. % 131.75% 196.83% 150.79% 161.90% 134.92% 111.11% 100.00%
P/EPS 2.09 5.90 9.29 16.57 4.49 3.44 4.10 -10.62%
  YoY % -64.58% -36.49% -43.93% 269.04% 30.52% -16.10% -
  Horiz. % 50.98% 143.90% 226.59% 404.15% 109.51% 83.90% 100.00%
EY 47.88 16.94 10.76 6.03 22.26 29.09 24.40 11.88%
  YoY % 182.64% 57.43% 78.44% -72.91% -23.48% 19.22% -
  Horiz. % 196.23% 69.43% 44.10% 24.71% 91.23% 119.22% 100.00%
DY 0.00 0.04 0.03 0.00 0.04 0.03 0.00 -
  YoY % 0.00% 33.33% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 0.00% 133.33% 100.00% 0.00% 133.33% 100.00% -
P/NAPS 0.14 0.37 0.32 0.38 0.46 0.57 0.48 -18.56%
  YoY % -62.16% 15.63% -15.79% -17.39% -19.30% 18.75% -
  Horiz. % 29.17% 77.08% 66.67% 79.17% 95.83% 118.75% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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