Highlights

[SYMLIFE] QoQ Cumulative Quarter Result on 2020-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 24-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     -90.11%    YoY -     -78.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 111,220 30,502 220,774 198,107 129,677 64,153 198,881 -32.05%
  QoQ % 264.63% -86.18% 11.44% 52.77% 102.14% -67.74% -
  Horiz. % 55.92% 15.34% 111.01% 99.61% 65.20% 32.26% 100.00%
PBT 34,277 7,078 76,918 105,249 59,007 33,884 95,681 -49.46%
  QoQ % 384.28% -90.80% -26.92% 78.37% 74.14% -64.59% -
  Horiz. % 35.82% 7.40% 80.39% 110.00% 61.67% 35.41% 100.00%
Tax -9,323 -2,714 -26,843 -29,017 -16,236 -8,190 -20,254 -40.30%
  QoQ % -243.52% 89.89% 7.49% -78.72% -98.24% 59.56% -
  Horiz. % 46.03% 13.40% 132.53% 143.27% 80.16% 40.44% 100.00%
NP 24,954 4,364 50,075 76,232 42,771 25,694 75,427 -52.07%
  QoQ % 471.81% -91.29% -34.31% 78.23% 66.46% -65.94% -
  Horiz. % 33.08% 5.79% 66.39% 101.07% 56.71% 34.06% 100.00%
NP to SH 28,279 6,180 62,459 82,630 47,378 28,169 78,204 -49.15%
  QoQ % 357.59% -90.11% -24.41% 74.41% 68.19% -63.98% -
  Horiz. % 36.16% 7.90% 79.87% 105.66% 60.58% 36.02% 100.00%
Tax Rate 27.20 % 38.34 % 34.90 % 27.57 % 27.52 % 24.17 % 21.17 % 18.13%
  QoQ % -29.06% 9.86% 26.59% 0.18% 13.86% 14.17% -
  Horiz. % 128.48% 181.11% 164.86% 130.23% 130.00% 114.17% 100.00%
Total Cost 86,266 26,138 170,699 121,875 86,906 38,459 123,454 -21.20%
  QoQ % 230.04% -84.69% 40.06% 40.24% 125.97% -68.85% -
  Horiz. % 69.88% 21.17% 138.27% 98.72% 70.40% 31.15% 100.00%
Net Worth 864,000 888,366 882,916 893,913 866,243 850,201 818,118 3.69%
  QoQ % -2.74% 0.62% -1.23% 3.19% 1.89% 3.92% -
  Horiz. % 105.61% 108.59% 107.92% 109.26% 105.88% 103.92% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - 109 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 0.17 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 864,000 888,366 882,916 893,913 866,243 850,201 818,118 3.69%
  QoQ % -2.74% 0.62% -1.23% 3.19% 1.89% 3.92% -
  Horiz. % 105.61% 108.59% 107.92% 109.26% 105.88% 103.92% 100.00%
NOSH 546,836 545,010 545,010 541,766 534,718 534,718 534,718 1.50%
  QoQ % 0.34% 0.00% 0.60% 1.32% 0.00% 0.00% -
  Horiz. % 102.27% 101.92% 101.92% 101.32% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 22.44 % 14.31 % 22.68 % 38.48 % 32.98 % 40.05 % 37.93 % -29.46%
  QoQ % 56.81% -36.90% -41.06% 16.68% -17.65% 5.59% -
  Horiz. % 59.16% 37.73% 59.79% 101.45% 86.95% 105.59% 100.00%
ROE 3.27 % 0.70 % 7.07 % 9.24 % 5.47 % 3.31 % 9.56 % -50.99%
  QoQ % 367.14% -90.10% -23.48% 68.92% 65.26% -65.38% -
  Horiz. % 34.21% 7.32% 73.95% 96.65% 57.22% 34.62% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 20.34 5.60 40.51 36.57 24.25 12.00 37.19 -33.05%
  QoQ % 263.21% -86.18% 10.77% 50.80% 102.08% -67.73% -
  Horiz. % 54.69% 15.06% 108.93% 98.33% 65.21% 32.27% 100.00%
EPS 5.18 1.13 11.46 15.39 8.86 5.27 20.75 -60.25%
  QoQ % 358.41% -90.14% -25.54% 73.70% 68.12% -74.60% -
  Horiz. % 24.96% 5.45% 55.23% 74.17% 42.70% 25.40% 100.00%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.5800 1.6300 1.6200 1.6500 1.6200 1.5900 1.5300 2.16%
  QoQ % -3.07% 0.62% -1.82% 1.85% 1.89% 3.92% -
  Horiz. % 103.27% 106.54% 105.88% 107.84% 105.88% 103.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 17.60 4.83 34.94 31.36 20.52 10.15 31.48 -32.06%
  QoQ % 264.39% -86.18% 11.42% 52.83% 102.17% -67.76% -
  Horiz. % 55.91% 15.34% 110.99% 99.62% 65.18% 32.24% 100.00%
EPS 4.48 0.98 9.89 13.08 7.50 4.46 12.38 -49.12%
  QoQ % 357.14% -90.09% -24.39% 74.40% 68.16% -63.97% -
  Horiz. % 36.19% 7.92% 79.89% 105.65% 60.58% 36.03% 100.00%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.3675 1.4061 1.3975 1.4149 1.3711 1.3457 1.2949 3.69%
  QoQ % -2.75% 0.62% -1.23% 3.19% 1.89% 3.92% -
  Horiz. % 105.61% 108.59% 107.92% 109.27% 105.88% 103.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.5300 0.3800 0.2950 0.3950 0.3800 0.4050 0.4200 -
P/RPS 2.61 6.79 0.73 1.08 1.57 3.38 1.13 74.47%
  QoQ % -61.56% 830.14% -32.41% -31.21% -53.55% 199.12% -
  Horiz. % 230.97% 600.88% 64.60% 95.58% 138.94% 299.12% 100.00%
P/EPS 10.25 33.51 2.57 2.59 4.29 7.69 2.87 133.11%
  QoQ % -69.41% 1,203.89% -0.77% -39.63% -44.21% 167.94% -
  Horiz. % 357.14% 1,167.60% 89.55% 90.24% 149.48% 267.94% 100.00%
EY 9.76 2.98 38.85 38.61 23.32 13.01 34.82 -57.07%
  QoQ % 227.52% -92.33% 0.62% 65.57% 79.25% -62.64% -
  Horiz. % 28.03% 8.56% 111.57% 110.88% 66.97% 37.36% 100.00%
DY 0.00 0.00 0.07 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.34 0.23 0.18 0.24 0.23 0.25 0.27 16.56%
  QoQ % 47.83% 27.78% -25.00% 4.35% -8.00% -7.41% -
  Horiz. % 125.93% 85.19% 66.67% 88.89% 85.19% 92.59% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 24/08/20 26/06/20 26/02/20 27/11/19 26/08/19 31/05/19 -
Price 0.6200 0.6600 0.3950 0.4100 0.3850 0.3800 0.4050 -
P/RPS 3.05 11.79 0.98 1.12 1.59 3.17 1.09 98.20%
  QoQ % -74.13% 1,103.06% -12.50% -29.56% -49.84% 190.83% -
  Horiz. % 279.82% 1,081.65% 89.91% 102.75% 145.87% 290.83% 100.00%
P/EPS 11.99 58.20 3.45 2.69 4.35 7.21 2.77 164.89%
  QoQ % -79.40% 1,586.96% 28.25% -38.16% -39.67% 160.29% -
  Horiz. % 432.85% 2,101.08% 124.55% 97.11% 157.04% 260.29% 100.00%
EY 8.34 1.72 29.01 37.20 23.01 13.86 36.11 -62.26%
  QoQ % 384.88% -94.07% -22.02% 61.67% 66.02% -61.62% -
  Horiz. % 23.10% 4.76% 80.34% 103.02% 63.72% 38.38% 100.00%
DY 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.39 0.40 0.24 0.25 0.24 0.24 0.26 30.94%
  QoQ % -2.50% 66.67% -4.00% 4.17% 0.00% -7.69% -
  Horiz. % 150.00% 153.85% 92.31% 96.15% 92.31% 92.31% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

460  304  614  1086 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.825+0.03 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.31-0.005 
 KANGER 0.19+0.005 
 TNLOGIS 0.87+0.105 
 SOLUTN 1.28+0.01 
 TDM 0.29+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS