Highlights

[SYMLIFE] QoQ Cumulative 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 -     12.97%    YoY -     4.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 138,599 63,786 41,981 122,956 97,950 67,488 36,865 141.20%
  QoQ % 117.29% 51.94% -65.86% 25.53% 45.14% 83.07% -
  Horiz. % 375.96% 173.03% 113.88% 333.53% 265.70% 183.07% 100.00%
PBT 51,828 29,084 16,664 37,968 31,247 17,585 13,636 142.96%
  QoQ % 78.20% 74.53% -56.11% 21.51% 77.69% 28.96% -
  Horiz. % 380.08% 213.29% 122.21% 278.44% 229.15% 128.96% 100.00%
Tax 1,479 2,941 -1,151 -5,921 -2,454 -596 -608 -
  QoQ % -49.71% 355.52% 80.56% -141.28% -311.74% 1.97% -
  Horiz. % -243.26% -483.72% 189.31% 973.85% 403.62% 98.03% 100.00%
NP 53,307 32,025 15,513 32,047 28,793 16,989 13,028 155.17%
  QoQ % 66.45% 106.44% -51.59% 11.30% 69.48% 30.40% -
  Horiz. % 409.17% 245.82% 119.07% 245.99% 221.01% 130.40% 100.00%
NP to SH 53,209 31,660 15,409 33,157 29,349 17,561 13,328 151.03%
  QoQ % 68.06% 105.46% -53.53% 12.97% 67.13% 31.76% -
  Horiz. % 399.23% 237.55% 115.61% 248.78% 220.21% 131.76% 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 85,292 31,761 26,468 90,909 69,157 50,499 23,837 133.40%
  QoQ % 168.54% 20.00% -70.89% 31.45% 36.95% 111.85% -
  Horiz. % 357.81% 133.24% 111.04% 381.38% 290.12% 211.85% 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 8.69 % 4.62 % 2.31 % 5.23 % 4.65 % 2.84 % 2.14 % 153.88%
  QoQ % 88.10% 100.00% -55.83% 12.47% 63.73% 32.71% -
  Horiz. % 406.07% 215.89% 107.94% 244.39% 217.29% 132.71% 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 33.71 22.62 14.89 43.60 34.73 23.94 13.08 87.65%
  QoQ % 49.03% 51.91% -65.85% 25.54% 45.07% 83.03% -
  Horiz. % 257.72% 172.94% 113.84% 333.33% 265.52% 183.03% 100.00%
EPS 16.36 11.23 5.46 11.76 10.41 6.23 4.73 128.19%
  QoQ % 45.68% 105.68% -53.57% 12.97% 67.09% 31.71% -
  Horiz. % 345.88% 237.42% 115.43% 248.63% 220.08% 131.71% 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 - 631,804
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 21.94 10.10 6.64 19.46 15.50 10.68 5.83 141.36%
  QoQ % 117.23% 52.11% -65.88% 25.55% 45.13% 83.19% -
  Horiz. % 376.33% 173.24% 113.89% 333.79% 265.87% 183.19% 100.00%
EPS 8.42 5.01 2.44 5.25 4.65 2.78 2.11 150.95%
  QoQ % 68.06% 105.33% -53.52% 12.90% 67.27% 31.75% -
  Horiz. % 399.05% 237.44% 115.64% 248.82% 220.38% 131.75% 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 0.9695 1.0846 1.0578 1.0043 0.9998 0.9771 0.9856 -1.09%
  QoQ % -10.61% 2.53% 5.33% 0.45% 2.32% -0.86% -
  Horiz. % 98.37% 110.04% 107.33% 101.90% 101.44% 99.14% 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 0.98 2.23 4.03 1.83 2.07 3.70 7.64 -74.47%
  QoQ % -56.05% -44.67% 120.22% -11.59% -44.05% -51.57% -
  Horiz. % 12.83% 29.19% 52.75% 23.95% 27.09% 48.43% 100.00%
P/EPS 2.55 4.50 10.98 6.80 6.92 14.21 21.14 -75.49%
  QoQ % -43.33% -59.02% 61.47% -1.73% -51.30% -32.78% -
  Horiz. % 12.06% 21.29% 51.94% 32.17% 32.73% 67.22% 100.00%
EY 39.22 22.23 9.11 14.70 14.45 7.04 4.73 308.09%
  QoQ % 76.43% 144.02% -38.03% 1.73% 105.26% 48.84% -
  Horiz. % 829.18% 469.98% 192.60% 310.78% 305.50% 148.84% 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 1.17 1.55 3.69 1.51 2.30 3.34 6.80 -68.97%
  QoQ % -24.52% -57.99% 144.37% -34.35% -31.14% -50.88% -
  Horiz. % 17.21% 22.79% 54.26% 22.21% 33.82% 49.12% 100.00%
P/EPS 3.05 3.12 10.07 5.61 7.69 12.84 18.82 -70.18%
  QoQ % -2.24% -69.02% 79.50% -27.05% -40.11% -31.77% -
  Horiz. % 16.21% 16.58% 53.51% 29.81% 40.86% 68.23% 100.00%
EY 32.77 32.08 9.93 17.81 13.01 7.79 5.31 235.34%
  QoQ % 2.15% 223.06% -44.24% 36.89% 67.01% 46.70% -
  Horiz. % 617.14% 604.14% 187.01% 335.40% 245.01% 146.70% 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.
 


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
 
 

278  515  651  975 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.345+0.05 
 MTRONIC 0.135+0.015 
 PHB 0.030.00 
 HWGB 0.97+0.125 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.18+0.005 
 INIX 0.34+0.075 
 KNM 0.225+0.015 
 MTRONIC-WA 0.085+0.01 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS