[SYMLIFE] QoQ TTM Result on 30-Jun-2015 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -20.85%
YoY- -33.55%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 144,279 130,155 223,442 242,219 284,954 353,647 320,165 -41.19%
PBT 17,581 10,441 18,260 41,806 53,383 67,253 71,409 -60.68%
Tax -6,594 -3,615 -6,931 -9,754 -11,686 -11,763 -11,581 -31.27%
NP 10,987 6,826 11,329 32,052 41,697 55,490 59,828 -67.65%
-
NP to SH 13,194 9,312 13,792 34,051 43,023 56,848 60,895 -63.89%
-
Tax Rate 37.51% 34.62% 37.96% 23.33% 21.89% 17.49% 16.22% -
Total Cost 133,292 123,329 212,113 210,167 243,257 298,157 260,337 -35.97%
-
Net Worth 584,798 588,845 601,908 601,255 562,898 592,565 594,950 -1.13%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 56 - - - - 112 112 -36.97%
Div Payout % 0.43% - - - - 0.20% 0.19% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 584,798 588,845 601,908 601,255 562,898 592,565 594,950 -1.13%
NOSH 282,511 283,098 283,918 283,611 281,449 282,173 281,967 0.12%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.62% 5.24% 5.07% 13.23% 14.63% 15.69% 18.69% -
ROE 2.26% 1.58% 2.29% 5.66% 7.64% 9.59% 10.24% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 51.07 45.98 78.70 85.41 101.25 125.33 113.55 -41.26%
EPS 4.67 3.29 4.86 12.01 15.29 20.15 21.60 -63.94%
DPS 0.02 0.00 0.00 0.00 0.00 0.04 0.04 -36.97%
NAPS 2.07 2.08 2.12 2.12 2.00 2.10 2.11 -1.26%
Adjusted Per Share Value based on latest NOSH - 283,611
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 21.97 19.82 34.02 36.88 43.38 53.84 48.74 -41.18%
EPS 2.01 1.42 2.10 5.18 6.55 8.65 9.27 -63.87%
DPS 0.01 0.00 0.00 0.00 0.00 0.02 0.02 -36.97%
NAPS 0.8903 0.8965 0.9164 0.9154 0.857 0.9022 0.9058 -1.14%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.72 0.79 0.69 0.82 0.80 0.85 1.07 -
P/RPS 1.41 1.72 0.88 0.96 0.79 0.68 0.94 31.00%
P/EPS 15.42 24.02 14.20 6.83 5.23 4.22 4.95 113.15%
EY 6.49 4.16 7.04 14.64 19.11 23.70 20.18 -53.02%
DY 0.03 0.00 0.00 0.00 0.00 0.05 0.04 -17.43%
P/NAPS 0.35 0.38 0.33 0.39 0.40 0.40 0.51 -22.17%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 26/11/15 25/08/15 29/05/15 26/02/15 27/11/14 -
Price 0.69 0.71 0.805 0.75 0.85 0.855 0.97 -
P/RPS 1.35 1.54 1.02 0.88 0.84 0.68 0.85 36.08%
P/EPS 14.77 21.59 16.57 6.25 5.56 4.24 4.49 121.02%
EY 6.77 4.63 6.03 16.01 17.98 23.56 22.26 -54.74%
DY 0.03 0.00 0.00 0.00 0.00 0.05 0.04 -17.43%
P/NAPS 0.33 0.34 0.38 0.35 0.43 0.41 0.46 -19.84%

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