[SYMLIFE] QoQ TTM Result on 30-Jun-2016 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 19.02%
YoY- -53.88%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 232,690 220,103 196,192 151,772 144,279 130,155 223,442 2.73%
PBT 33,911 37,816 27,997 19,820 17,581 10,441 18,260 51.02%
Tax -3,652 -11,054 -9,497 -5,985 -6,594 -3,615 -6,931 -34.73%
NP 30,259 26,762 18,500 13,835 10,987 6,826 11,329 92.38%
-
NP to SH 31,822 28,025 20,030 15,703 13,194 9,312 13,792 74.52%
-
Tax Rate 10.77% 29.23% 33.92% 30.20% 37.51% 34.62% 37.96% -
Total Cost 202,431 193,341 177,692 137,937 133,292 123,329 212,113 -3.06%
-
Net Worth 609,188 597,871 589,419 587,955 584,798 588,845 601,908 0.80%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 84 56 56 56 56 - - -
Div Payout % 0.27% 0.20% 0.28% 0.36% 0.43% - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 609,188 597,871 589,419 587,955 584,798 588,845 601,908 0.80%
NOSH 282,031 282,015 282,019 282,670 282,511 283,098 283,918 -0.44%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 13.00% 12.16% 9.43% 9.12% 7.62% 5.24% 5.07% -
ROE 5.22% 4.69% 3.40% 2.67% 2.26% 1.58% 2.29% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 82.50 78.05 69.57 53.69 51.07 45.98 78.70 3.19%
EPS 11.28 9.94 7.10 5.56 4.67 3.29 4.86 75.21%
DPS 0.03 0.02 0.02 0.02 0.02 0.00 0.00 -
NAPS 2.16 2.12 2.09 2.08 2.07 2.08 2.12 1.25%
Adjusted Per Share Value based on latest NOSH - 282,670
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 32.48 30.72 27.38 21.18 20.14 18.17 31.19 2.73%
EPS 4.44 3.91 2.80 2.19 1.84 1.30 1.93 74.17%
DPS 0.01 0.01 0.01 0.01 0.01 0.00 0.00 -
NAPS 0.8503 0.8345 0.8227 0.8207 0.8162 0.8219 0.8401 0.80%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.865 0.64 0.675 0.685 0.72 0.79 0.69 -
P/RPS 1.05 0.82 0.97 1.28 1.41 1.72 0.88 12.48%
P/EPS 7.67 6.44 9.50 12.33 15.42 24.02 14.20 -33.65%
EY 13.04 15.53 10.52 8.11 6.49 4.16 7.04 50.76%
DY 0.03 0.03 0.03 0.03 0.03 0.00 0.00 -
P/NAPS 0.40 0.30 0.32 0.33 0.35 0.38 0.33 13.67%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 27/02/17 22/11/16 25/08/16 26/05/16 25/02/16 26/11/15 -
Price 1.04 0.76 0.66 0.705 0.69 0.71 0.805 -
P/RPS 1.26 0.97 0.95 1.31 1.35 1.54 1.02 15.11%
P/EPS 9.22 7.65 9.29 12.69 14.77 21.59 16.57 -32.32%
EY 10.85 13.08 10.76 7.88 6.77 4.63 6.03 47.88%
DY 0.03 0.03 0.03 0.03 0.03 0.00 0.00 -
P/NAPS 0.48 0.36 0.32 0.34 0.33 0.34 0.38 16.83%

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