[SYMLIFE] QoQ Cumulative 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- 141.24%
YoY- 165.0%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 36,865 232,690 180,065 117,326 47,488 144,279 104,241 -50.02%
PBT 13,636 33,911 26,935 14,418 5,339 17,581 6,700 60.66%
Tax -608 -3,652 -6,992 -4,250 -1,316 -6,594 -2,532 -61.40%
NP 13,028 30,259 19,943 10,168 4,023 10,987 4,168 113.92%
-
NP to SH 13,328 31,822 20,984 10,979 4,551 13,194 6,153 67.49%
-
Tax Rate 4.46% 10.77% 25.96% 29.48% 24.65% 37.51% 37.79% -
Total Cost 23,837 202,431 160,122 107,158 43,465 133,292 100,073 -61.60%
-
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 2.14% 5.22% 3.51% 1.86% 0.77% 2.26% 1.05% -
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 13.08 82.50 63.84 41.60 16.80 51.21 36.93 -49.97%
EPS 4.73 11.28 7.44 3.89 1.61 4.68 2.18 67.67%
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 5.15 32.48 25.13 16.38 6.63 20.14 14.55 -49.99%
EPS 1.86 4.44 2.93 1.53 0.64 1.84 0.86 67.31%
DPS 0.00 0.01 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.8692 0.8503 0.8346 0.8227 0.8207 0.814 0.8194 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 7.64 1.05 1.00 1.62 4.08 1.41 2.14 133.77%
P/EPS 21.14 7.67 8.60 17.34 42.55 15.37 36.24 -30.20%
EY 4.73 13.04 11.63 5.77 2.35 6.50 2.76 43.25%
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 6.80 1.26 1.19 1.59 4.20 1.35 1.92 132.52%
P/EPS 18.82 9.22 10.22 16.95 43.79 14.73 32.57 -30.64%
EY 5.31 10.85 9.79 5.90 2.28 6.79 3.07 44.13%
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