Highlights

[SYMLIFE] QoQ Quarter Result on 2018-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     304.65%    YoY -     15.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 60,282 74,813 21,805 41,981 25,006 30,462 30,623 57.13%
  QoQ % -19.42% 243.10% -48.06% 67.88% -17.91% -0.53% -
  Horiz. % 196.85% 244.30% 71.20% 137.09% 81.66% 99.47% 100.00%
PBT 26,797 22,744 12,420 16,664 6,721 13,662 3,949 258.84%
  QoQ % 17.82% 83.12% -25.47% 147.94% -50.81% 245.96% -
  Horiz. % 678.58% 575.94% 314.51% 421.98% 170.19% 345.96% 100.00%
Tax -4,677 -1,462 4,092 -1,151 -3,467 -1,858 12 -
  QoQ % -219.90% -135.73% 455.52% 66.80% -86.60% -15,583.33% -
  Horiz. % -38,975.00% -12,183.33% 34,100.00% -9,591.67% -28,891.67% -15,483.33% 100.00%
NP 22,120 21,282 16,512 15,513 3,254 11,804 3,961 215.10%
  QoQ % 3.94% 28.89% 6.44% 376.74% -72.43% 198.01% -
  Horiz. % 558.44% 537.29% 416.86% 391.64% 82.15% 298.01% 100.00%
NP to SH 24,995 21,549 16,251 15,409 3,808 11,788 4,233 227.04%
  QoQ % 15.99% 32.60% 5.46% 304.65% -67.70% 178.48% -
  Horiz. % 590.48% 509.07% 383.91% 364.02% 89.96% 278.48% 100.00%
Tax Rate 17.45 % 6.43 % -32.95 % 6.91 % 51.58 % 13.60 % -0.30 % -
  QoQ % 171.38% 119.51% -576.85% -86.60% 279.26% 4,633.33% -
  Horiz. % -5,816.67% -2,143.33% 10,983.33% -2,303.33% -17,193.33% -4,533.33% 100.00%
Total Cost 38,162 53,531 5,293 26,468 21,752 18,658 26,662 27.03%
  QoQ % -28.71% 911.35% -80.00% 21.68% 16.58% -30.02% -
  Horiz. % 143.13% 200.78% 19.85% 99.27% 81.58% 69.98% 100.00%
Net Worth 818,118 612,547 685,257 668,337 634,497 631,677 618,018 20.58%
  QoQ % 33.56% -10.61% 2.53% 5.33% 0.45% 2.21% -
  Horiz. % 132.38% 99.11% 110.88% 108.14% 102.67% 102.21% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 818,118 612,547 685,257 668,337 634,497 631,677 618,018 20.58%
  QoQ % 33.56% -10.61% 2.53% 5.33% 0.45% 2.21% -
  Horiz. % 132.38% 99.11% 110.88% 108.14% 102.67% 102.21% 100.00%
NOSH 534,718 411,106 281,999 281,999 281,999 281,999 282,200 53.18%
  QoQ % 30.07% 45.78% 0.00% 0.00% 0.00% -0.07% -
  Horiz. % 189.48% 145.68% 99.93% 99.93% 99.93% 99.93% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 36.69 % 28.45 % 75.73 % 36.95 % 13.01 % 38.75 % 12.93 % 100.56%
  QoQ % 28.96% -62.43% 104.95% 184.01% -66.43% 199.69% -
  Horiz. % 283.76% 220.03% 585.69% 285.77% 100.62% 299.69% 100.00%
ROE 3.06 % 3.52 % 2.37 % 2.31 % 0.60 % 1.87 % 0.68 % 172.82%
  QoQ % -13.07% 48.52% 2.60% 285.00% -67.91% 175.00% -
  Horiz. % 450.00% 517.65% 348.53% 339.71% 88.24% 275.00% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 11.27 18.20 7.73 14.89 8.87 10.80 10.85 2.57%
  QoQ % -38.08% 135.45% -48.09% 67.87% -17.87% -0.46% -
  Horiz. % 103.87% 167.74% 71.24% 137.24% 81.75% 99.54% 100.00%
EPS 4.67 5.24 5.76 5.46 1.35 4.18 1.50 113.36%
  QoQ % -10.88% -9.03% 5.49% 304.44% -67.70% 178.67% -
  Horiz. % 311.33% 349.33% 384.00% 364.00% 90.00% 278.67% 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 1.5300 1.4900 2.4300 2.3700 2.2500 2.2400 2.1900 -21.28%
  QoQ % 2.68% -38.68% 2.53% 5.33% 0.45% 2.28% -
  Horiz. % 69.86% 68.04% 110.96% 108.22% 102.74% 102.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 9.54 11.84 3.45 6.64 3.96 4.82 4.85 57.05%
  QoQ % -19.43% 243.19% -48.04% 67.68% -17.84% -0.62% -
  Horiz. % 196.70% 244.12% 71.13% 136.91% 81.65% 99.38% 100.00%
EPS 3.96 3.41 2.57 2.44 0.60 1.87 0.67 227.25%
  QoQ % 16.13% 32.68% 5.33% 306.67% -67.91% 179.10% -
  Horiz. % 591.04% 508.96% 383.58% 364.18% 89.55% 279.10% 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 1.2949 0.9695 1.0846 1.0578 1.0043 0.9998 0.9782 20.58%
  QoQ % 33.56% -10.61% 2.53% 5.33% 0.45% 2.21% -
  Horiz. % 132.38% 99.11% 110.88% 108.14% 102.67% 102.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.4200 0.3300 0.5050 0.6000 0.8000 0.7200 0.8850 -
P/RPS 3.73 1.81 6.53 4.03 9.02 6.67 8.16 -40.69%
  QoQ % 106.08% -72.28% 62.03% -55.32% 35.23% -18.26% -
  Horiz. % 45.71% 22.18% 80.02% 49.39% 110.54% 81.74% 100.00%
P/EPS 8.99 6.30 8.76 10.98 59.24 17.22 59.00 -71.50%
  QoQ % 42.70% -28.08% -20.22% -81.47% 244.02% -70.81% -
  Horiz. % 15.24% 10.68% 14.85% 18.61% 100.41% 29.19% 100.00%
EY 11.13 15.88 11.41 9.11 1.69 5.81 1.69 251.75%
  QoQ % -29.91% 39.18% 25.25% 439.05% -70.91% 243.79% -
  Horiz. % 658.58% 939.64% 675.15% 539.05% 100.00% 343.79% 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 0.22 0.21 0.25 0.36 0.32 0.40 -23.07%
  QoQ % 22.73% 4.76% -16.00% -30.56% 12.50% -20.00% -
  Horiz. % 67.50% 55.00% 52.50% 62.50% 90.00% 80.00% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 27/02/19 28/11/18 28/08/18 30/05/18 28/02/18 28/11/17 -
Price 0.4050 0.3950 0.3500 0.5500 0.6600 0.8000 0.8000 -
P/RPS 3.59 2.17 4.53 3.69 7.44 7.41 7.37 -38.12%
  QoQ % 65.44% -52.10% 22.76% -50.40% 0.40% 0.54% -
  Horiz. % 48.71% 29.44% 61.47% 50.07% 100.95% 100.54% 100.00%
P/EPS 8.66 7.54 6.07 10.07 48.88 19.14 53.33 -70.27%
  QoQ % 14.85% 24.22% -39.72% -79.40% 155.38% -64.11% -
  Horiz. % 16.24% 14.14% 11.38% 18.88% 91.66% 35.89% 100.00%
EY 11.54 13.27 16.47 9.93 2.05 5.23 1.88 235.62%
  QoQ % -13.04% -19.43% 65.86% 384.39% -60.80% 178.19% -
  Horiz. % 613.83% 705.85% 876.06% 528.19% 109.04% 278.19% 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 0.26 0.27 0.14 0.23 0.29 0.36 0.37 -20.98%
  QoQ % -3.70% 92.86% -39.13% -20.69% -19.44% -2.70% -
  Horiz. % 70.27% 72.97% 37.84% 62.16% 78.38% 97.30% 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
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+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