Highlights

[SYMLIFE] QoQ Annualized Quarter Result on 2017-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     67.53%    YoY -     192.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 122,956 130,600 134,976 147,460 232,690 240,086 234,652 -35.03%
  QoQ % -5.85% -3.24% -8.47% -36.63% -3.08% 2.32% -
  Horiz. % 52.40% 55.66% 57.52% 62.84% 99.16% 102.32% 100.00%
PBT 37,968 41,662 35,170 54,544 33,911 35,913 28,836 20.15%
  QoQ % -8.87% 18.46% -35.52% 60.84% -5.58% 24.54% -
  Horiz. % 131.67% 144.48% 121.97% 189.15% 117.60% 124.54% 100.00%
Tax -5,921 -3,272 -1,192 -2,432 -3,652 -9,322 -8,500 -21.44%
  QoQ % -80.96% -174.50% 50.99% 33.41% 60.83% -9.68% -
  Horiz. % 69.66% 38.49% 14.02% 28.61% 42.96% 109.68% 100.00%
NP 32,047 38,390 33,978 52,112 30,259 26,590 20,336 35.46%
  QoQ % -16.52% 12.99% -34.80% 72.22% 13.80% 30.76% -
  Horiz. % 157.59% 188.78% 167.08% 256.25% 148.80% 130.76% 100.00%
NP to SH 33,157 39,132 35,122 53,312 31,822 27,978 21,958 31.65%
  QoQ % -15.27% 11.42% -34.12% 67.53% 13.74% 27.42% -
  Horiz. % 151.00% 178.21% 159.95% 242.79% 144.92% 127.42% 100.00%
Tax Rate 15.59 % 7.85 % 3.39 % 4.46 % 10.77 % 25.96 % 29.48 % -34.63%
  QoQ % 98.60% 131.56% -23.99% -58.59% -58.51% -11.94% -
  Horiz. % 52.88% 26.63% 11.50% 15.13% 36.53% 88.06% 100.00%
Total Cost 90,909 92,209 100,998 95,348 202,431 213,496 214,316 -43.57%
  QoQ % -1.41% -8.70% 5.93% -52.90% -5.18% -0.38% -
  Horiz. % 42.42% 43.02% 47.13% 44.49% 94.45% 99.62% 100.00%
Net Worth 634,497 631,677 617,312 622,724 609,204 597,931 589,419 5.04%
  QoQ % 0.45% 2.33% -0.87% 2.22% 1.89% 1.44% -
  Horiz. % 107.65% 107.17% 104.73% 105.65% 103.36% 101.44% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - 84 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 0.27 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 634,497 631,677 617,312 622,724 609,204 597,931 589,419 5.04%
  QoQ % 0.45% 2.33% -0.87% 2.22% 1.89% 1.44% -
  Horiz. % 107.65% 107.17% 104.73% 105.65% 103.36% 101.44% 100.00%
NOSH 281,999 281,999 281,878 281,775 282,039 282,015 282,019 -0.00%
  QoQ % 0.00% 0.04% 0.04% -0.09% 0.01% -0.00% -
  Horiz. % 99.99% 99.99% 99.95% 99.91% 100.01% 100.00% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 26.06 % 29.40 % 25.17 % 35.34 % 13.00 % 11.08 % 8.67 % 108.41%
  QoQ % -11.36% 16.81% -28.78% 171.85% 17.33% 27.80% -
  Horiz. % 300.58% 339.10% 290.31% 407.61% 149.94% 127.80% 100.00%
ROE 5.23 % 6.19 % 5.69 % 8.56 % 5.22 % 4.68 % 3.73 % 25.30%
  QoQ % -15.51% 8.79% -33.53% 63.98% 11.54% 25.47% -
  Horiz. % 140.21% 165.95% 152.55% 229.49% 139.95% 125.47% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 43.60 46.31 47.88 52.33 82.50 85.12 83.20 -35.03%
  QoQ % -5.85% -3.28% -8.50% -36.57% -3.08% 2.31% -
  Horiz. % 52.40% 55.66% 57.55% 62.90% 99.16% 102.31% 100.00%
EPS 11.76 13.88 12.46 18.92 11.28 9.92 7.78 31.74%
  QoQ % -15.27% 11.40% -34.14% 67.73% 13.71% 27.51% -
  Horiz. % 151.16% 178.41% 160.15% 243.19% 144.99% 127.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.2500 2.2400 2.1900 2.2100 2.1600 2.1200 2.0900 5.05%
  QoQ % 0.45% 2.28% -0.90% 2.31% 1.89% 1.44% -
  Horiz. % 107.66% 107.18% 104.78% 105.74% 103.35% 101.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 20.47 21.75 22.47 24.55 38.74 39.98 39.07 -35.04%
  QoQ % -5.89% -3.20% -8.47% -36.63% -3.10% 2.33% -
  Horiz. % 52.39% 55.67% 57.51% 62.84% 99.16% 102.33% 100.00%
EPS 5.52 6.52 5.85 8.88 5.30 4.66 3.66 31.55%
  QoQ % -15.34% 11.45% -34.12% 67.55% 13.73% 27.32% -
  Horiz. % 150.82% 178.14% 159.84% 242.62% 144.81% 127.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0565 1.0518 1.0279 1.0369 1.0144 0.9956 0.9814 5.04%
  QoQ % 0.45% 2.33% -0.87% 2.22% 1.89% 1.45% -
  Horiz. % 107.65% 107.17% 104.74% 105.66% 103.36% 101.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.8000 0.7200 0.8850 1.0000 0.8650 0.6400 0.6750 -
P/RPS 1.83 1.55 1.85 1.91 1.05 0.75 0.81 72.26%
  QoQ % 18.06% -16.22% -3.14% 81.90% 40.00% -7.41% -
  Horiz. % 225.93% 191.36% 228.40% 235.80% 129.63% 92.59% 100.00%
P/EPS 6.80 5.19 7.10 5.29 7.67 6.45 8.67 -14.97%
  QoQ % 31.02% -26.90% 34.22% -31.03% 18.91% -25.61% -
  Horiz. % 78.43% 59.86% 81.89% 61.01% 88.47% 74.39% 100.00%
EY 14.70 19.27 14.08 18.92 13.04 15.50 11.53 17.60%
  QoQ % -23.72% 36.86% -25.58% 45.09% -15.87% 34.43% -
  Horiz. % 127.49% 167.13% 122.12% 164.09% 113.10% 134.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.36 0.32 0.40 0.45 0.40 0.30 0.32 8.18%
  QoQ % 12.50% -20.00% -11.11% 12.50% 33.33% -6.25% -
  Horiz. % 112.50% 100.00% 125.00% 140.62% 125.00% 93.75% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 28/11/17 29/08/17 24/05/17 27/02/17 22/11/16 -
Price 0.6600 0.8000 0.8000 0.8900 1.0400 0.7600 0.6600 -
P/RPS 1.51 1.73 1.67 1.70 1.26 0.89 0.79 54.08%
  QoQ % -12.72% 3.59% -1.76% 34.92% 41.57% 12.66% -
  Horiz. % 191.14% 218.99% 211.39% 215.19% 159.49% 112.66% 100.00%
P/EPS 5.61 5.77 6.42 4.70 9.22 7.66 8.48 -24.10%
  QoQ % -2.77% -10.12% 36.60% -49.02% 20.37% -9.67% -
  Horiz. % 66.16% 68.04% 75.71% 55.42% 108.73% 90.33% 100.00%
EY 17.81 17.35 15.58 21.26 10.85 13.05 11.80 31.61%
  QoQ % 2.65% 11.36% -26.72% 95.94% -16.86% 10.59% -
  Horiz. % 150.93% 147.03% 132.03% 180.17% 91.95% 110.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.29 0.36 0.37 0.40 0.48 0.36 0.32 -6.36%
  QoQ % -19.44% -2.70% -7.50% -16.67% 33.33% 12.50% -
  Horiz. % 90.62% 112.50% 115.62% 125.00% 150.00% 112.50% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. Technical Buy - TEKSENG (7200) PublicInvest Research
7. Does London Biscuit worth anything? kcchongnz kcchongnz blog
8. Daily technical highlights – (FPGROUP,RSAWIT) Kenanga Research & Investment
Partners & Brokers