[SYMLIFE] QoQ Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 20.62%
YoY- 165.0%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 147,460 232,690 240,086 234,652 189,952 144,279 138,988 4.02%
PBT 54,544 33,911 35,913 28,836 21,356 17,581 8,933 234.43%
Tax -2,432 -3,652 -9,322 -8,500 -5,264 -6,594 -3,376 -19.65%
NP 52,112 30,259 26,590 20,336 16,092 10,987 5,557 345.30%
-
NP to SH 53,312 31,822 27,978 21,958 18,204 13,194 8,204 248.62%
-
Tax Rate 4.46% 10.77% 25.96% 29.48% 24.65% 37.51% 37.79% -
Total Cost 95,348 202,431 213,496 214,316 173,860 133,292 133,430 -20.08%
-
Net Worth 622,724 609,204 597,931 589,419 587,955 583,206 587,075 4.01%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 84 - - - 56 - -
Div Payout % - 0.27% - - - 0.43% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 622,724 609,204 597,931 589,419 587,955 583,206 587,075 4.01%
NOSH 281,775 282,039 310,000 310,000 282,670 281,742 282,247 -0.11%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 35.34% 13.00% 11.08% 8.67% 8.47% 7.62% 4.00% -
ROE 8.56% 5.22% 4.68% 3.73% 3.10% 2.26% 1.40% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 52.33 82.50 85.12 83.20 67.20 51.21 49.24 4.14%
EPS 18.92 11.28 9.92 7.78 6.44 4.68 2.91 248.74%
DPS 0.00 0.03 0.00 0.00 0.00 0.02 0.00 -
NAPS 2.21 2.16 2.12 2.09 2.08 2.07 2.08 4.12%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 22.45 35.43 36.55 35.73 28.92 21.97 21.16 4.02%
EPS 8.12 4.84 4.26 3.34 2.77 2.01 1.25 248.54%
DPS 0.00 0.01 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.9481 0.9275 0.9103 0.8974 0.8951 0.8879 0.8938 4.01%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.00 0.865 0.64 0.675 0.685 0.72 0.79 -
P/RPS 1.91 1.05 0.75 0.81 1.02 1.41 1.60 12.54%
P/EPS 5.29 7.67 6.45 8.67 10.64 15.37 27.18 -66.44%
EY 18.92 13.04 15.50 11.53 9.40 6.50 3.68 198.18%
DY 0.00 0.03 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.45 0.40 0.30 0.32 0.33 0.35 0.38 11.94%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 24/05/17 27/02/17 22/11/16 25/08/16 26/05/16 25/02/16 -
Price 0.89 1.04 0.76 0.66 0.705 0.69 0.71 -
P/RPS 1.70 1.26 0.89 0.79 1.05 1.35 1.44 11.71%
P/EPS 4.70 9.22 7.66 8.48 10.95 14.73 24.43 -66.70%
EY 21.26 10.85 13.05 11.80 9.13 6.79 4.09 200.37%
DY 0.00 0.03 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.40 0.48 0.36 0.32 0.34 0.33 0.34 11.45%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment