Highlights

[SYMLIFE] QoQ Cumulative 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 -     -58.12%    YoY -     192.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 97,950 67,488 36,865 232,690 180,065 117,326 3.18%
  QoQ % 25.53% 45.14% 83.07% -84.16% 29.23% 53.47% -
  Horiz. % 104.80% 83.49% 57.52% 31.42% 198.33% 153.47% 100.00%
PBT 37,968 31,247 17,585 13,636 33,911 26,935 14,418 90.81%
  QoQ % 21.51% 77.69% 28.96% -59.79% 25.90% 86.82% -
  Horiz. % 263.34% 216.72% 121.97% 94.58% 235.20% 186.82% 100.00%
Tax -5,921 -2,454 -596 -608 -3,652 -6,992 -4,250 24.76%
  QoQ % -141.28% -311.74% 1.97% 83.35% 47.77% -64.52% -
  Horiz. % 139.32% 57.74% 14.02% 14.31% 85.93% 164.52% 100.00%
NP 32,047 28,793 16,989 13,028 30,259 19,943 10,168 115.12%
  QoQ % 11.30% 69.48% 30.40% -56.95% 51.73% 96.13% -
  Horiz. % 315.18% 283.17% 167.08% 128.13% 297.59% 196.13% 100.00%
NP to SH 33,157 29,349 17,561 13,328 31,822 20,984 10,979 109.07%
  QoQ % 12.97% 67.13% 31.76% -58.12% 51.65% 91.13% -
  Horiz. % 302.00% 267.32% 159.95% 121.40% 289.84% 191.13% 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 69,157 50,499 23,837 202,431 160,122 107,158 -10.39%
  QoQ % 31.45% 36.95% 111.85% -88.22% 26.42% 49.43% -
  Horiz. % 84.84% 64.54% 47.13% 22.24% 188.91% 149.43% 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 % 4.65 % 2.84 % 2.14 % 5.22 % 3.51 % 1.86 % 99.34%
  QoQ % 12.47% 63.73% 32.71% -59.00% 48.72% 88.71% -
  Horiz. % 281.18% 250.00% 152.69% 115.05% 280.65% 188.71% 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 34.73 23.94 13.08 82.50 63.84 41.60 3.18%
  QoQ % 25.54% 45.07% 83.03% -84.15% 29.23% 53.46% -
  Horiz. % 104.81% 83.49% 57.55% 31.44% 198.32% 153.46% 100.00%
EPS 11.76 10.41 6.23 4.73 11.28 7.44 3.89 109.22%
  QoQ % 12.97% 67.09% 31.71% -58.07% 51.61% 91.26% -
  Horiz. % 302.31% 267.61% 160.15% 121.59% 289.97% 191.26% 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 16.31 11.24 6.14 38.74 29.98 19.54 3.15%
  QoQ % 25.51% 45.11% 83.06% -84.15% 29.22% 53.43% -
  Horiz. % 104.76% 83.47% 57.52% 31.42% 198.26% 153.43% 100.00%
EPS 5.52 4.89 2.92 2.22 5.30 3.49 1.83 108.91%
  QoQ % 12.88% 67.47% 31.53% -58.11% 51.86% 90.71% -
  Horiz. % 301.64% 267.21% 159.56% 121.31% 289.62% 190.71% 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 2.07 3.70 7.64 1.05 1.00 1.62 8.47%
  QoQ % -11.59% -44.05% -51.57% 627.62% 5.00% -38.27% -
  Horiz. % 112.96% 127.78% 228.40% 471.60% 64.81% 61.73% 100.00%
P/EPS 6.80 6.92 14.21 21.14 7.67 8.60 17.34 -46.45%
  QoQ % -1.73% -51.30% -32.78% 175.62% -10.81% -50.40% -
  Horiz. % 39.22% 39.91% 81.95% 121.91% 44.23% 49.60% 100.00%
EY 14.70 14.45 7.04 4.73 13.04 11.63 5.77 86.64%
  QoQ % 1.73% 105.26% 48.84% -63.73% 12.12% 101.56% -
  Horiz. % 254.77% 250.43% 122.01% 81.98% 226.00% 201.56% 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 2.30 3.34 6.80 1.26 1.19 1.59 -3.39%
  QoQ % -34.35% -31.14% -50.88% 439.68% 5.88% -25.16% -
  Horiz. % 94.97% 144.65% 210.06% 427.67% 79.25% 74.84% 100.00%
P/EPS 5.61 7.69 12.84 18.82 9.22 10.22 16.95 -52.18%
  QoQ % -27.05% -40.11% -31.77% 104.12% -9.78% -39.71% -
  Horiz. % 33.10% 45.37% 75.75% 111.03% 54.40% 60.29% 100.00%
EY 17.81 13.01 7.79 5.31 10.85 9.79 5.90 109.01%
  QoQ % 36.89% 67.01% 46.70% -51.06% 10.83% 65.93% -
  Horiz. % 301.86% 220.51% 132.03% 90.00% 183.90% 165.93% 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.
 


 

296  249  521  1199 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.795+0.05 
 SAPNRG 0.260.00 
 HSI-H8F 0.13-0.06 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.05+0.01 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.015+0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 
 KHEESAN 0.475-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers