Highlights

[SYMLIFE] YoY TTM 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 -     39.92%    YoY -     200.96%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 258,389 163,605 149,899 220,103 130,155 353,647 439,227 -8.46%
  YoY % 57.93% 9.14% -31.90% 69.11% -63.20% -19.48% -
  Horiz. % 58.83% 37.25% 34.13% 50.11% 29.63% 80.52% 100.00%
PBT 132,046 58,549 37,929 37,816 10,441 67,253 66,840 12.01%
  YoY % 125.53% 54.36% 0.30% 262.19% -84.48% 0.62% -
  Horiz. % 197.56% 87.60% 56.75% 56.58% 15.62% 100.62% 100.00%
Tax -33,694 -1,988 1,056 -11,054 -3,615 -11,763 -16,842 12.25%
  YoY % -1,594.87% -288.26% 109.55% -205.78% 69.27% 30.16% -
  Horiz. % 200.06% 11.80% -6.27% 65.63% 21.46% 69.84% 100.00%
NP 98,352 56,561 38,985 26,762 6,826 55,490 49,998 11.93%
  YoY % 73.89% 45.08% 45.67% 292.06% -87.70% 10.98% -
  Horiz. % 196.71% 113.13% 77.97% 53.53% 13.65% 110.98% 100.00%
NP to SH 107,625 57,017 40,038 28,025 9,312 56,848 50,178 13.56%
  YoY % 88.76% 42.41% 42.87% 200.96% -83.62% 13.29% -
  Horiz. % 214.49% 113.63% 79.79% 55.85% 18.56% 113.29% 100.00%
Tax Rate 25.52 % 3.40 % -2.78 % 29.23 % 34.62 % 17.49 % 25.20 % 0.21%
  YoY % 650.59% 222.30% -109.51% -15.57% 97.94% -30.60% -
  Horiz. % 101.27% 13.49% -11.03% 115.99% 137.38% 69.40% 100.00%
Total Cost 160,037 107,044 110,914 193,341 123,329 298,157 389,229 -13.76%
  YoY % 49.51% -3.49% -42.63% 56.77% -58.64% -23.40% -
  Horiz. % 41.12% 27.50% 28.50% 49.67% 31.69% 76.60% 100.00%
Net Worth 893,913 612,547 631,677 597,871 588,845 592,565 542,304 8.68%
  YoY % 45.93% -3.03% 5.65% 1.53% -0.63% 9.27% -
  Horiz. % 164.84% 112.95% 116.48% 110.25% 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 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 % 0.20 % - % 0.20 % 0.16 % -
  YoY % 0.00% 0.00% 5.00% 0.00% 0.00% 25.00% -
  Horiz. % 0.00% 0.00% 131.25% 125.00% 0.00% 125.00% 100.00%
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 893,913 612,547 631,677 597,871 588,845 592,565 542,304 8.68%
  YoY % 45.93% -3.03% 5.65% 1.53% -0.63% 9.27% -
  Horiz. % 164.84% 112.95% 116.48% 110.25% 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 38.06 % 34.57 % 26.01 % 12.16 % 5.24 % 15.69 % 11.38 % 22.28%
  YoY % 10.10% 32.91% 113.90% 132.06% -66.60% 37.87% -
  Horiz. % 334.45% 303.78% 228.56% 106.85% 46.05% 137.87% 100.00%
ROE 12.04 % 9.31 % 6.34 % 4.69 % 1.58 % 9.59 % 9.25 % 4.49%
  YoY % 29.32% 46.85% 35.18% 196.84% -83.52% 3.68% -
  Horiz. % 130.16% 100.65% 68.54% 50.70% 17.08% 103.68% 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 47.69 39.80 53.16 78.05 45.98 125.33 156.32 -17.94%
  YoY % 19.82% -25.13% -31.89% 69.75% -63.31% -19.82% -
  Horiz. % 30.51% 25.46% 34.01% 49.93% 29.41% 80.18% 100.00%
EPS 19.87 13.87 14.20 9.94 3.29 20.15 17.86 1.79%
  YoY % 43.26% -2.32% 42.86% 202.13% -83.67% 12.82% -
  Horiz. % 111.25% 77.66% 79.51% 55.66% 18.42% 112.82% 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 1.6500 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 40.90 25.89 23.73 34.84 20.60 55.97 69.52 -8.46%
  YoY % 57.98% 9.10% -31.89% 69.13% -63.19% -19.49% -
  Horiz. % 58.83% 37.24% 34.13% 50.12% 29.63% 80.51% 100.00%
EPS 17.03 9.02 6.34 4.44 1.47 9.00 7.94 13.56%
  YoY % 88.80% 42.27% 42.79% 202.04% -83.67% 13.35% -
  Horiz. % 214.48% 113.60% 79.85% 55.92% 18.51% 113.35% 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 1.4149 0.9695 0.9998 0.9463 0.9320 0.9379 0.8583 8.68%
  YoY % 45.94% -3.03% 5.65% 1.53% -0.63% 9.27% -
  Horiz. % 164.85% 112.96% 116.49% 110.25% 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 0.83 0.83 1.35 0.82 1.72 0.68 0.67 3.63%
  YoY % 0.00% -38.52% 64.63% -52.33% 152.94% 1.49% -
  Horiz. % 123.88% 123.88% 201.49% 122.39% 256.72% 101.49% 100.00%
P/EPS 1.99 2.38 5.07 6.44 24.02 4.22 5.88 -16.51%
  YoY % -16.39% -53.06% -21.27% -73.19% 469.19% -28.23% -
  Horiz. % 33.84% 40.48% 86.22% 109.52% 408.50% 71.77% 100.00%
EY 50.29 42.03 19.72 15.53 4.16 23.70 17.01 19.79%
  YoY % 19.65% 113.13% 26.98% 273.32% -82.45% 39.33% -
  Horiz. % 295.65% 247.09% 115.93% 91.30% 24.46% 139.33% 100.00%
DY 0.00 0.00 0.04 0.03 0.00 0.05 0.03 -
  YoY % 0.00% 0.00% 33.33% 0.00% 0.00% 66.67% -
  Horiz. % 0.00% 0.00% 133.33% 100.00% 0.00% 166.67% 100.00%
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 0.86 0.99 1.51 0.97 1.54 0.68 0.64 5.05%
  YoY % -13.13% -34.44% 55.67% -37.01% 126.47% 6.25% -
  Horiz. % 134.38% 154.69% 235.94% 151.56% 240.62% 106.25% 100.00%
P/EPS 2.06 2.85 5.63 7.65 21.59 4.24 5.60 -15.35%
  YoY % -27.72% -49.38% -26.41% -64.57% 409.20% -24.29% -
  Horiz. % 36.79% 50.89% 100.54% 136.61% 385.54% 75.71% 100.00%
EY 48.45 35.11 17.75 13.08 4.63 23.56 17.86 18.09%
  YoY % 37.99% 97.80% 35.70% 182.51% -80.35% 31.91% -
  Horiz. % 271.28% 196.58% 99.38% 73.24% 25.92% 131.91% 100.00%
DY 0.00 0.00 0.04 0.03 0.00 0.05 0.03 -
  YoY % 0.00% 0.00% 33.33% 0.00% 0.00% 66.67% -
  Horiz. % 0.00% 0.00% 133.33% 100.00% 0.00% 166.67% 100.00%
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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS