[SYMLIFE] QoQ TTM 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- 27.56%
YoY- 45.23%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 221,391 232,690 220,103 196,192 151,772 144,279 130,155 42.54%
PBT 41,914 33,911 37,816 27,997 19,820 17,581 10,441 152.80%
Tax -2,774 -3,652 -11,054 -9,497 -5,985 -6,594 -3,615 -16.19%
NP 39,140 30,259 26,762 18,500 13,835 10,987 6,826 220.69%
-
NP to SH 40,450 31,822 28,025 20,030 15,703 13,194 9,312 166.46%
-
Tax Rate 6.62% 10.77% 29.23% 33.92% 30.20% 37.51% 34.62% -
Total Cost 182,251 202,431 193,341 177,692 137,937 133,292 123,329 29.76%
-
Net Worth 622,724 609,188 597,871 589,419 587,955 584,798 588,845 3.80%
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 84 56 56 56 56 - -
Div Payout % 0.21% 0.27% 0.20% 0.28% 0.36% 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 622,724 609,188 597,871 589,419 587,955 584,798 588,845 3.80%
NOSH 281,775 282,031 282,015 282,019 282,670 282,511 283,098 -0.31%
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 17.68% 13.00% 12.16% 9.43% 9.12% 7.62% 5.24% -
ROE 6.50% 5.22% 4.69% 3.40% 2.67% 2.26% 1.58% -
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 78.57 82.50 78.05 69.57 53.69 51.07 45.98 42.97%
EPS 14.36 11.28 9.94 7.10 5.56 4.67 3.29 167.31%
DPS 0.03 0.03 0.02 0.02 0.02 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 33.71 35.43 33.51 29.87 23.11 21.97 19.82 42.53%
EPS 6.16 4.84 4.27 3.05 2.39 2.01 1.42 166.22%
DPS 0.01 0.01 0.01 0.01 0.01 0.01 0.00 -
NAPS 0.9481 0.9275 0.9102 0.8974 0.8951 0.8903 0.8965 3.80%
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 1.27 1.05 0.82 0.97 1.28 1.41 1.72 -18.32%
P/EPS 6.97 7.67 6.44 9.50 12.33 15.42 24.02 -56.20%
EY 14.36 13.04 15.53 10.52 8.11 6.49 4.16 128.57%
DY 0.03 0.03 0.03 0.03 0.03 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 1.13 1.26 0.97 0.95 1.31 1.35 1.54 -18.66%
P/EPS 6.20 9.22 7.65 9.29 12.69 14.77 21.59 -56.50%
EY 16.13 10.85 13.08 10.76 7.88 6.77 4.63 129.98%
DY 0.03 0.03 0.03 0.03 0.03 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