Highlights

[SYMLIFE] QoQ Annualized Quarter Result on 2018-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     85.89%    YoY -     15.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 198,881 184,798 127,572 167,924 122,956 130,600 134,976 29.52%
  QoQ % 7.62% 44.86% -24.03% 36.57% -5.85% -3.24% -
  Horiz. % 147.35% 136.91% 94.51% 124.41% 91.09% 96.76% 100.00%
PBT 95,681 69,104 58,168 66,656 37,968 41,662 35,170 95.00%
  QoQ % 38.46% 18.80% -12.73% 75.56% -8.87% 18.46% -
  Horiz. % 272.05% 196.49% 165.39% 189.53% 107.96% 118.46% 100.00%
Tax -20,254 1,972 5,882 -4,604 -5,921 -3,272 -1,192 562.07%
  QoQ % -1,127.08% -66.47% 227.76% 22.24% -80.96% -174.50% -
  Horiz. % 1,699.16% -165.44% -493.46% 386.24% 496.73% 274.50% 100.00%
NP 75,427 71,076 64,050 62,052 32,047 38,390 33,978 70.25%
  QoQ % 6.12% 10.97% 3.22% 93.63% -16.52% 12.99% -
  Horiz. % 221.99% 209.18% 188.50% 182.62% 94.32% 112.99% 100.00%
NP to SH 78,204 70,945 63,320 61,636 33,157 39,132 35,122 70.60%
  QoQ % 10.23% 12.04% 2.73% 85.89% -15.27% 11.42% -
  Horiz. % 222.66% 202.00% 180.29% 175.49% 94.41% 111.42% 100.00%
Tax Rate 21.17 % -2.85 % -10.11 % 6.91 % 15.59 % 7.85 % 3.39 % 239.49%
  QoQ % 842.81% 71.81% -246.31% -55.68% 98.60% 131.56% -
  Horiz. % 624.48% -84.07% -298.23% 203.83% 459.88% 231.56% 100.00%
Total Cost 123,454 113,722 63,522 105,872 90,909 92,209 100,998 14.34%
  QoQ % 8.56% 79.03% -40.00% 16.46% -1.41% -8.70% -
  Horiz. % 122.23% 112.60% 62.89% 104.83% 90.01% 91.30% 100.00%
Net Worth 818,118 612,547 685,257 668,337 634,497 631,677 617,312 20.67%
  QoQ % 33.56% -10.61% 2.53% 5.33% 0.45% 2.33% -
  Horiz. % 132.53% 99.23% 111.01% 108.27% 102.78% 102.33% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 818,118 612,547 685,257 668,337 634,497 631,677 617,312 20.67%
  QoQ % 33.56% -10.61% 2.53% 5.33% 0.45% 2.33% -
  Horiz. % 132.53% 99.23% 111.01% 108.27% 102.78% 102.33% 100.00%
NOSH 534,718 411,106 281,999 281,999 281,999 281,999 281,878 53.30%
  QoQ % 30.07% 45.78% 0.00% 0.00% 0.00% 0.04% -
  Horiz. % 189.70% 145.85% 100.04% 100.04% 100.04% 100.04% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 37.93 % 38.46 % 50.21 % 36.95 % 26.06 % 29.40 % 25.17 % 31.47%
  QoQ % -1.38% -23.40% 35.89% 41.79% -11.36% 16.81% -
  Horiz. % 150.70% 152.80% 199.48% 146.80% 103.54% 116.81% 100.00%
ROE 9.56 % 11.58 % 9.24 % 9.22 % 5.23 % 6.19 % 5.69 % 41.37%
  QoQ % -17.44% 25.32% 0.22% 76.29% -15.51% 8.79% -
  Horiz. % 168.01% 203.51% 162.39% 162.04% 91.92% 108.79% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 37.19 44.95 45.24 59.55 43.60 46.31 47.88 -15.51%
  QoQ % -17.26% -0.64% -24.03% 36.58% -5.85% -3.28% -
  Horiz. % 77.67% 93.88% 94.49% 124.37% 91.06% 96.72% 100.00%
EPS 20.75 21.81 22.46 21.84 11.76 13.88 12.46 40.54%
  QoQ % -4.86% -2.89% 2.84% 85.71% -15.27% 11.40% -
  Horiz. % 166.53% 175.04% 180.26% 175.28% 94.38% 111.40% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5300 1.4900 2.4300 2.3700 2.2500 2.2400 2.1900 -21.28%
  QoQ % 2.68% -38.68% 2.53% 5.33% 0.45% 2.28% -
  Horiz. % 69.86% 68.04% 110.96% 108.22% 102.74% 102.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 33.12 30.77 21.24 27.96 20.47 21.75 22.47 29.55%
  QoQ % 7.64% 44.87% -24.03% 36.59% -5.89% -3.20% -
  Horiz. % 147.40% 136.94% 94.53% 124.43% 91.10% 96.80% 100.00%
EPS 13.02 11.81 10.54 10.26 5.52 6.52 5.85 70.55%
  QoQ % 10.25% 12.05% 2.73% 85.87% -15.34% 11.45% -
  Horiz. % 222.56% 201.88% 180.17% 175.38% 94.36% 111.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3622 1.0199 1.1410 1.1128 1.0565 1.0518 1.0279 20.67%
  QoQ % 33.56% -10.61% 2.53% 5.33% 0.45% 2.33% -
  Horiz. % 132.52% 99.22% 111.00% 108.26% 102.78% 102.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.4200 0.3300 0.5050 0.6000 0.8000 0.7200 0.8850 -
P/RPS 1.13 0.73 1.12 1.01 1.83 1.55 1.85 -28.03%
  QoQ % 54.79% -34.82% 10.89% -44.81% 18.06% -16.22% -
  Horiz. % 61.08% 39.46% 60.54% 54.59% 98.92% 83.78% 100.00%
P/EPS 2.87 1.91 2.25 2.75 6.80 5.19 7.10 -45.36%
  QoQ % 50.26% -15.11% -18.18% -59.56% 31.02% -26.90% -
  Horiz. % 40.42% 26.90% 31.69% 38.73% 95.77% 73.10% 100.00%
EY 34.82 52.29 44.46 36.43 14.70 19.27 14.08 82.97%
  QoQ % -33.41% 17.61% 22.04% 147.82% -23.72% 36.86% -
  Horiz. % 247.30% 371.38% 315.77% 258.74% 104.40% 136.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.27 0.22 0.21 0.25 0.36 0.32 0.40 -23.07%
  QoQ % 22.73% 4.76% -16.00% -30.56% 12.50% -20.00% -
  Horiz. % 67.50% 55.00% 52.50% 62.50% 90.00% 80.00% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 27/02/19 28/11/18 28/08/18 30/05/18 28/02/18 28/11/17 -
Price 0.4050 0.3950 0.3500 0.5500 0.6600 0.8000 0.8000 -
P/RPS 1.09 0.88 0.77 0.92 1.51 1.73 1.67 -24.78%
  QoQ % 23.86% 14.29% -16.30% -39.07% -12.72% 3.59% -
  Horiz. % 65.27% 52.69% 46.11% 55.09% 90.42% 103.59% 100.00%
P/EPS 2.77 2.29 1.56 2.52 5.61 5.77 6.42 -42.93%
  QoQ % 20.96% 46.79% -38.10% -55.08% -2.77% -10.12% -
  Horiz. % 43.15% 35.67% 24.30% 39.25% 87.38% 89.88% 100.00%
EY 36.11 43.69 64.15 39.74 17.81 17.35 15.58 75.22%
  QoQ % -17.35% -31.89% 61.42% 123.13% 2.65% 11.36% -
  Horiz. % 231.77% 280.42% 411.75% 255.07% 114.31% 111.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.26 0.27 0.14 0.23 0.29 0.36 0.37 -20.98%
  QoQ % -3.70% 92.86% -39.13% -20.69% -19.44% -2.70% -
  Horiz. % 70.27% 72.97% 37.84% 62.16% 78.38% 97.30% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers