Highlights

[SYMLIFE] QoQ Annualized Quarter Result on 2018-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     -15.27%    YoY -     4.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 184,798 127,572 167,924 122,956 130,600 134,976 147,460 16.19%
  QoQ % 44.86% -24.03% 36.57% -5.85% -3.24% -8.47% -
  Horiz. % 125.32% 86.51% 113.88% 83.38% 88.57% 91.53% 100.00%
PBT 69,104 58,168 66,656 37,968 41,662 35,170 54,544 17.04%
  QoQ % 18.80% -12.73% 75.56% -8.87% 18.46% -35.52% -
  Horiz. % 126.69% 106.64% 122.21% 69.61% 76.38% 64.48% 100.00%
Tax 1,972 5,882 -4,604 -5,921 -3,272 -1,192 -2,432 -
  QoQ % -66.47% 227.76% 22.24% -80.96% -174.50% 50.99% -
  Horiz. % -81.09% -241.86% 189.31% 243.46% 134.54% 49.01% 100.00%
NP 71,076 64,050 62,052 32,047 38,390 33,978 52,112 22.92%
  QoQ % 10.97% 3.22% 93.63% -16.52% 12.99% -34.80% -
  Horiz. % 136.39% 122.91% 119.07% 61.50% 73.67% 65.20% 100.00%
NP to SH 70,945 63,320 61,636 33,157 39,132 35,122 53,312 20.92%
  QoQ % 12.04% 2.73% 85.89% -15.27% 11.42% -34.12% -
  Horiz. % 133.08% 118.77% 115.61% 62.19% 73.40% 65.88% 100.00%
Tax Rate -2.85 % -10.11 % 6.91 % 15.59 % 7.85 % 3.39 % 4.46 % -
  QoQ % 71.81% -246.31% -55.68% 98.60% 131.56% -23.99% -
  Horiz. % -63.90% -226.68% 154.93% 349.55% 176.01% 76.01% 100.00%
Total Cost 113,722 63,522 105,872 90,909 92,209 100,998 95,348 12.43%
  QoQ % 79.03% -40.00% 16.46% -1.41% -8.70% 5.93% -
  Horiz. % 119.27% 66.62% 111.04% 95.34% 96.71% 105.93% 100.00%
Net Worth 612,547 685,257 668,337 634,497 631,677 617,312 622,724 -1.09%
  QoQ % -10.61% 2.53% 5.33% 0.45% 2.33% -0.87% -
  Horiz. % 98.37% 110.04% 107.32% 101.89% 101.44% 99.13% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 612,547 685,257 668,337 634,497 631,677 617,312 622,724 -1.09%
  QoQ % -10.61% 2.53% 5.33% 0.45% 2.33% -0.87% -
  Horiz. % 98.37% 110.04% 107.32% 101.89% 101.44% 99.13% 100.00%
NOSH 411,106 281,999 281,999 281,999 281,999 281,878 281,775 28.55%
  QoQ % 45.78% 0.00% 0.00% 0.00% 0.04% 0.04% -
  Horiz. % 145.90% 100.08% 100.08% 100.08% 100.08% 100.04% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 38.46 % 50.21 % 36.95 % 26.06 % 29.40 % 25.17 % 35.34 % 5.79%
  QoQ % -23.40% 35.89% 41.79% -11.36% 16.81% -28.78% -
  Horiz. % 108.83% 142.08% 104.56% 73.74% 83.19% 71.22% 100.00%
ROE 11.58 % 9.24 % 9.22 % 5.23 % 6.19 % 5.69 % 8.56 % 22.25%
  QoQ % 25.32% 0.22% 76.29% -15.51% 8.79% -33.53% -
  Horiz. % 135.28% 107.94% 107.71% 61.10% 72.31% 66.47% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 44.95 45.24 59.55 43.60 46.31 47.88 52.33 -9.61%
  QoQ % -0.64% -24.03% 36.58% -5.85% -3.28% -8.50% -
  Horiz. % 85.90% 86.45% 113.80% 83.32% 88.50% 91.50% 100.00%
EPS 21.81 22.46 21.84 11.76 13.88 12.46 18.92 9.91%
  QoQ % -2.89% 2.84% 85.71% -15.27% 11.40% -34.14% -
  Horiz. % 115.27% 118.71% 115.43% 62.16% 73.36% 65.86% 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 1.4900 2.4300 2.3700 2.2500 2.2400 2.1900 2.2100 -23.06%
  QoQ % -38.68% 2.53% 5.33% 0.45% 2.28% -0.90% -
  Horiz. % 67.42% 109.95% 107.24% 101.81% 101.36% 99.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 30.77 21.24 27.96 20.47 21.75 22.47 24.55 16.20%
  QoQ % 44.87% -24.03% 36.59% -5.89% -3.20% -8.47% -
  Horiz. % 125.34% 86.52% 113.89% 83.38% 88.59% 91.53% 100.00%
EPS 11.81 10.54 10.26 5.52 6.52 5.85 8.88 20.87%
  QoQ % 12.05% 2.73% 85.87% -15.34% 11.45% -34.12% -
  Horiz. % 133.00% 118.69% 115.54% 62.16% 73.42% 65.88% 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 1.0199 1.1410 1.1128 1.0565 1.0518 1.0279 1.0369 -1.09%
  QoQ % -10.61% 2.53% 5.33% 0.45% 2.33% -0.87% -
  Horiz. % 98.36% 110.04% 107.32% 101.89% 101.44% 99.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.3300 0.5050 0.6000 0.8000 0.7200 0.8850 1.0000 -
P/RPS 0.73 1.12 1.01 1.83 1.55 1.85 1.91 -47.24%
  QoQ % -34.82% 10.89% -44.81% 18.06% -16.22% -3.14% -
  Horiz. % 38.22% 58.64% 52.88% 95.81% 81.15% 96.86% 100.00%
P/EPS 1.91 2.25 2.75 6.80 5.19 7.10 5.29 -49.20%
  QoQ % -15.11% -18.18% -59.56% 31.02% -26.90% 34.22% -
  Horiz. % 36.11% 42.53% 51.98% 128.54% 98.11% 134.22% 100.00%
EY 52.29 44.46 36.43 14.70 19.27 14.08 18.92 96.57%
  QoQ % 17.61% 22.04% 147.82% -23.72% 36.86% -25.58% -
  Horiz. % 276.37% 234.99% 192.55% 77.70% 101.85% 74.42% 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 0.22 0.21 0.25 0.36 0.32 0.40 0.45 -37.86%
  QoQ % 4.76% -16.00% -30.56% 12.50% -20.00% -11.11% -
  Horiz. % 48.89% 46.67% 55.56% 80.00% 71.11% 88.89% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 28/11/18 28/08/18 30/05/18 28/02/18 28/11/17 29/08/17 -
Price 0.3950 0.3500 0.5500 0.6600 0.8000 0.8000 0.8900 -
P/RPS 0.88 0.77 0.92 1.51 1.73 1.67 1.70 -35.45%
  QoQ % 14.29% -16.30% -39.07% -12.72% 3.59% -1.76% -
  Horiz. % 51.76% 45.29% 54.12% 88.82% 101.76% 98.24% 100.00%
P/EPS 2.29 1.56 2.52 5.61 5.77 6.42 4.70 -38.00%
  QoQ % 46.79% -38.10% -55.08% -2.77% -10.12% 36.60% -
  Horiz. % 48.72% 33.19% 53.62% 119.36% 122.77% 136.60% 100.00%
EY 43.69 64.15 39.74 17.81 17.35 15.58 21.26 61.43%
  QoQ % -31.89% 61.42% 123.13% 2.65% 11.36% -26.72% -
  Horiz. % 205.50% 301.74% 186.92% 83.77% 81.61% 73.28% 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 0.14 0.23 0.29 0.36 0.37 0.40 -23.00%
  QoQ % 92.86% -39.13% -20.69% -19.44% -2.70% -7.50% -
  Horiz. % 67.50% 35.00% 57.50% 72.50% 90.00% 92.50% 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.
 


 

270  270  490  1230 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 TDM 0.295+0.02 
 MUDAJYA 0.425+0.005 
 RSAWIT 0.335+0.035 
 HSI-H8F 0.225-0.025 
 PUC 0.045+0.01 
 SANICHI 0.075+0.015 
 HUBLINE 0.050.00 
 MATANG 0.095+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers