Highlights

[SYMLIFE] QoQ 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 -     22.97%    YoY -     192.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 25,006 30,462 30,623 36,865 52,625 62,739 69,838 -49.61%
  QoQ % -17.91% -0.53% -16.93% -29.95% -16.12% -10.16% -
  Horiz. % 35.81% 43.62% 43.85% 52.79% 75.35% 89.84% 100.00%
PBT 6,721 13,662 3,949 13,636 6,976 12,517 9,079 -18.18%
  QoQ % -50.81% 245.96% -71.04% 95.47% -44.27% 37.87% -
  Horiz. % 74.03% 150.48% 43.50% 150.19% 76.84% 137.87% 100.00%
Tax -3,467 -1,858 12 -608 3,340 -2,742 -2,934 11.78%
  QoQ % -86.60% -15,583.33% 101.97% -118.20% 221.81% 6.54% -
  Horiz. % 118.17% 63.33% -0.41% 20.72% -113.84% 93.46% 100.00%
NP 3,254 11,804 3,961 13,028 10,316 9,775 6,145 -34.57%
  QoQ % -72.43% 198.01% -69.60% 26.29% 5.53% 59.07% -
  Horiz. % 52.95% 192.09% 64.46% 212.01% 167.88% 159.07% 100.00%
NP to SH 3,808 11,788 4,233 13,328 10,838 10,005 6,428 -29.49%
  QoQ % -67.70% 178.48% -68.24% 22.97% 8.33% 55.65% -
  Horiz. % 59.24% 183.39% 65.85% 207.34% 168.61% 155.65% 100.00%
Tax Rate 51.58 % 13.60 % -0.30 % 4.46 % -47.88 % 21.91 % 32.32 % 36.60%
  QoQ % 279.26% 4,633.33% -106.73% 109.31% -318.53% -32.21% -
  Horiz. % 159.59% 42.08% -0.93% 13.80% -148.14% 67.79% 100.00%
Total Cost 21,752 18,658 26,662 23,837 42,309 52,964 63,693 -51.17%
  QoQ % 16.58% -30.02% 11.85% -43.66% -20.12% -16.84% -
  Horiz. % 34.15% 29.29% 41.86% 37.42% 66.43% 83.16% 100.00%
Net Worth 634,497 631,677 618,018 622,724 609,188 597,481 589,419 5.04%
  QoQ % 0.45% 2.21% -0.76% 2.22% 1.96% 1.37% -
  Horiz. % 107.65% 107.17% 104.85% 105.65% 103.35% 101.37% 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 % - % - % - % - % 0.78 % - % - % -
  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 634,497 631,677 618,018 622,724 609,188 597,481 589,419 5.04%
  QoQ % 0.45% 2.21% -0.76% 2.22% 1.96% 1.37% -
  Horiz. % 107.65% 107.17% 104.85% 105.65% 103.35% 101.37% 100.00%
NOSH 281,999 281,999 282,200 281,775 282,031 282,015 282,019 -0.00%
  QoQ % 0.00% -0.07% 0.15% -0.09% 0.01% -0.00% -
  Horiz. % 99.99% 99.99% 100.06% 99.91% 100.00% 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 13.01 % 38.75 % 12.93 % 35.34 % 19.60 % 15.58 % 8.80 % 29.81%
  QoQ % -66.43% 199.69% -63.41% 80.31% 25.80% 77.05% -
  Horiz. % 147.84% 440.34% 146.93% 401.59% 222.73% 177.05% 100.00%
ROE 0.60 % 1.87 % 0.68 % 2.14 % 1.78 % 1.67 % 1.09 % -32.86%
  QoQ % -67.91% 175.00% -68.22% 20.22% 6.59% 53.21% -
  Horiz. % 55.05% 171.56% 62.39% 196.33% 163.30% 153.21% 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 8.87 10.80 10.85 13.08 18.66 22.26 24.76 -49.59%
  QoQ % -17.87% -0.46% -17.05% -29.90% -16.17% -10.10% -
  Horiz. % 35.82% 43.62% 43.82% 52.83% 75.36% 89.90% 100.00%
EPS 1.35 4.18 1.50 4.73 3.84 3.55 2.28 -29.51%
  QoQ % -67.70% 178.67% -68.29% 23.18% 8.17% 55.70% -
  Horiz. % 59.21% 183.33% 65.79% 207.46% 168.42% 155.70% 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 - 631,804
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.96 4.82 4.85 5.83 8.33 9.93 11.05 -49.58%
  QoQ % -17.84% -0.62% -16.81% -30.01% -16.11% -10.14% -
  Horiz. % 35.84% 43.62% 43.89% 52.76% 75.38% 89.86% 100.00%
EPS 0.60 1.87 0.67 2.11 1.72 1.58 1.02 -29.82%
  QoQ % -67.91% 179.10% -68.25% 22.67% 8.86% 54.90% -
  Horiz. % 58.82% 183.33% 65.69% 206.86% 168.63% 154.90% 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 1.0043 0.9998 0.9782 0.9856 0.9642 0.9457 0.9329 5.04%
  QoQ % 0.45% 2.21% -0.75% 2.22% 1.96% 1.37% -
  Horiz. % 107.65% 107.17% 104.86% 105.65% 103.36% 101.37% 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 9.02 6.67 8.16 7.64 4.64 2.87 2.73 122.00%
  QoQ % 35.23% -18.26% 6.81% 64.66% 61.67% 5.13% -
  Horiz. % 330.40% 244.32% 298.90% 279.85% 169.96% 105.13% 100.00%
P/EPS 59.24 17.22 59.00 21.14 22.51 18.03 29.61 58.84%
  QoQ % 244.02% -70.81% 179.09% -6.09% 24.85% -39.11% -
  Horiz. % 200.07% 58.16% 199.26% 71.39% 76.02% 60.89% 100.00%
EY 1.69 5.81 1.69 4.73 4.44 5.55 3.38 -37.03%
  QoQ % -70.91% 243.79% -64.27% 6.53% -20.00% 64.20% -
  Horiz. % 50.00% 171.89% 50.00% 139.94% 131.36% 164.20% 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 7.44 7.41 7.37 6.80 5.57 3.41 2.67 98.14%
  QoQ % 0.40% 0.54% 8.38% 22.08% 63.34% 27.72% -
  Horiz. % 278.65% 277.53% 276.03% 254.68% 208.61% 127.72% 100.00%
P/EPS 48.88 19.14 53.33 18.82 27.06 21.41 28.96 41.81%
  QoQ % 155.38% -64.11% 183.37% -30.45% 26.39% -26.07% -
  Horiz. % 168.78% 66.09% 184.15% 64.99% 93.44% 73.93% 100.00%
EY 2.05 5.23 1.88 5.31 3.70 4.67 3.45 -29.34%
  QoQ % -60.80% 178.19% -64.60% 43.51% -20.77% 35.36% -
  Horiz. % 59.42% 151.59% 54.49% 153.91% 107.25% 135.36% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

179  599  544  1128 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.72+0.12 
 VSOLAR 0.0350.00 
 ASB 0.18+0.015 
 KGROUP-OR 0.0050.00 
 LUSTER 0.1750.00 
 MAHSING 1.03-0.01 
 XOX 0.1050.00 
 AT 0.085+0.005 
 KANGER 0.1750.00 
 ESCERAM 0.635-0.08 

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