[SYMLIFE] QoQ Annualized Quarter Result on 31-Mar-2016 [#4]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 60.82%
YoY- -69.95%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 240,086 234,652 189,952 144,279 138,988 130,826 159,980 30.91%
PBT 35,913 28,836 21,356 17,581 8,933 8,004 12,400 102.52%
Tax -9,322 -8,500 -5,264 -6,594 -3,376 -2,694 -7,700 13.52%
NP 26,590 20,336 16,092 10,987 5,557 5,310 4,700 215.83%
-
NP to SH 27,978 21,958 18,204 13,194 8,204 8,286 8,168 126.38%
-
Tax Rate 25.96% 29.48% 24.65% 37.51% 37.79% 33.66% 62.10% -
Total Cost 213,496 214,316 173,860 133,292 133,430 125,516 155,280 23.52%
-
Net Worth 597,931 589,419 587,955 583,206 587,075 597,493 601,255 -0.36%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - 56 - - - -
Div Payout % - - - 0.43% - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 597,931 589,419 587,955 583,206 587,075 597,493 601,255 -0.36%
NOSH 310,000 310,000 282,670 281,742 282,247 281,836 283,611 6.08%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.08% 8.67% 8.47% 7.62% 4.00% 4.06% 2.94% -
ROE 4.68% 3.73% 3.10% 2.26% 1.40% 1.39% 1.36% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 85.12 83.20 67.20 51.21 49.24 46.42 56.41 31.39%
EPS 9.92 7.78 6.44 4.68 2.91 2.94 2.88 127.22%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 2.12 2.09 2.08 2.07 2.08 2.12 2.12 0.00%
Adjusted Per Share Value based on latest NOSH - 282,511
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 33.51 32.75 26.51 20.14 19.40 18.26 22.33 30.91%
EPS 3.91 3.06 2.54 1.84 1.15 1.16 1.14 126.58%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.8346 0.8227 0.8207 0.814 0.8194 0.834 0.8392 -0.36%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.64 0.675 0.685 0.72 0.79 0.69 0.82 -
P/RPS 0.75 0.81 1.02 1.41 1.60 1.49 1.45 -35.43%
P/EPS 6.45 8.67 10.64 15.37 27.18 23.47 28.47 -62.66%
EY 15.50 11.53 9.40 6.50 3.68 4.26 3.51 167.95%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.33 0.35 0.38 0.33 0.39 -15.97%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 22/11/16 25/08/16 26/05/16 25/02/16 26/11/15 25/08/15 -
Price 0.76 0.66 0.705 0.69 0.71 0.805 0.75 -
P/RPS 0.89 0.79 1.05 1.35 1.44 1.73 1.33 -23.40%
P/EPS 7.66 8.48 10.95 14.73 24.43 27.38 26.04 -55.60%
EY 13.05 11.80 9.13 6.79 4.09 3.65 3.84 125.20%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.36 0.32 0.34 0.33 0.34 0.38 0.35 1.88%

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