Highlights

[SYMLIFE] QoQ Quarter Result on 2017-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     178.48%    YoY -     17.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 21,805 41,981 25,006 30,462 30,623 36,865 52,625 -44.39%
  QoQ % -48.06% 67.88% -17.91% -0.53% -16.93% -29.95% -
  Horiz. % 41.43% 79.77% 47.52% 57.89% 58.19% 70.05% 100.00%
PBT 12,420 16,664 6,721 13,662 3,949 13,636 6,976 46.84%
  QoQ % -25.47% 147.94% -50.81% 245.96% -71.04% 95.47% -
  Horiz. % 178.04% 238.88% 96.34% 195.84% 56.61% 195.47% 100.00%
Tax 4,092 -1,151 -3,467 -1,858 12 -608 3,340 14.48%
  QoQ % 455.52% 66.80% -86.60% -15,583.33% 101.97% -118.20% -
  Horiz. % 122.51% -34.46% -103.80% -55.63% 0.36% -18.20% 100.00%
NP 16,512 15,513 3,254 11,804 3,961 13,028 10,316 36.79%
  QoQ % 6.44% 376.74% -72.43% 198.01% -69.60% 26.29% -
  Horiz. % 160.06% 150.38% 31.54% 114.42% 38.40% 126.29% 100.00%
NP to SH 16,251 15,409 3,808 11,788 4,233 13,328 10,838 30.97%
  QoQ % 5.46% 304.65% -67.70% 178.48% -68.24% 22.97% -
  Horiz. % 149.94% 142.18% 35.14% 108.77% 39.06% 122.97% 100.00%
Tax Rate -32.95 % 6.91 % 51.58 % 13.60 % -0.30 % 4.46 % -47.88 % -22.04%
  QoQ % -576.85% -86.60% 279.26% 4,633.33% -106.73% 109.31% -
  Horiz. % 68.82% -14.43% -107.73% -28.40% 0.63% -9.31% 100.00%
Total Cost 5,293 26,468 21,752 18,658 26,662 23,837 42,309 -74.95%
  QoQ % -80.00% 21.68% 16.58% -30.02% 11.85% -43.66% -
  Horiz. % 12.51% 62.56% 51.41% 44.10% 63.02% 56.34% 100.00%
Net Worth 685,257 668,337 634,497 631,677 618,018 622,724 609,188 8.15%
  QoQ % 2.53% 5.33% 0.45% 2.21% -0.76% 2.22% -
  Horiz. % 112.49% 109.71% 104.15% 103.69% 101.45% 102.22% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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% 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% 0.00% 0.00% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 685,257 668,337 634,497 631,677 618,018 622,724 609,188 8.15%
  QoQ % 2.53% 5.33% 0.45% 2.21% -0.76% 2.22% -
  Horiz. % 112.49% 109.71% 104.15% 103.69% 101.45% 102.22% 100.00%
NOSH 281,999 281,999 281,999 281,999 282,200 281,775 282,031 -0.01%
  QoQ % 0.00% 0.00% 0.00% -0.07% 0.15% -0.09% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 100.06% 99.91% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 75.73 % 36.95 % 13.01 % 38.75 % 12.93 % 35.34 % 19.60 % 146.03%
  QoQ % 104.95% 184.01% -66.43% 199.69% -63.41% 80.31% -
  Horiz. % 386.38% 188.52% 66.38% 197.70% 65.97% 180.31% 100.00%
ROE 2.37 % 2.31 % 0.60 % 1.87 % 0.68 % 2.14 % 1.78 % 21.01%
  QoQ % 2.60% 285.00% -67.91% 175.00% -68.22% 20.22% -
  Horiz. % 133.15% 129.78% 33.71% 105.06% 38.20% 120.22% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.73 14.89 8.87 10.80 10.85 13.08 18.66 -44.40%
  QoQ % -48.09% 67.87% -17.87% -0.46% -17.05% -29.90% -
  Horiz. % 41.43% 79.80% 47.53% 57.88% 58.15% 70.10% 100.00%
EPS 5.76 5.46 1.35 4.18 1.50 4.73 3.84 31.00%
  QoQ % 5.49% 304.44% -67.70% 178.67% -68.29% 23.18% -
  Horiz. % 150.00% 142.19% 35.16% 108.85% 39.06% 123.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.4300 2.3700 2.2500 2.2400 2.1900 2.2100 2.1600 8.16%
  QoQ % 2.53% 5.33% 0.45% 2.28% -0.90% 2.31% -
  Horiz. % 112.50% 109.72% 104.17% 103.70% 101.39% 102.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.63 6.99 4.16 5.07 5.10 6.14 8.76 -44.39%
  QoQ % -48.07% 68.03% -17.95% -0.59% -16.94% -29.91% -
  Horiz. % 41.44% 79.79% 47.49% 57.88% 58.22% 70.09% 100.00%
EPS 2.71 2.57 0.63 1.96 0.70 2.22 1.80 31.33%
  QoQ % 5.45% 307.94% -67.86% 180.00% -68.47% 23.33% -
  Horiz. % 150.56% 142.78% 35.00% 108.89% 38.89% 123.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1410 1.1128 1.0565 1.0518 1.0290 1.0369 1.0143 8.16%
  QoQ % 2.53% 5.33% 0.45% 2.22% -0.76% 2.23% -
  Horiz. % 112.49% 109.71% 104.16% 103.70% 101.45% 102.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.5050 0.6000 0.8000 0.7200 0.8850 1.0000 0.8650 -
P/RPS 6.53 4.03 9.02 6.67 8.16 7.64 4.64 25.56%
  QoQ % 62.03% -55.32% 35.23% -18.26% 6.81% 64.66% -
  Horiz. % 140.73% 86.85% 194.40% 143.75% 175.86% 164.66% 100.00%
P/EPS 8.76 10.98 59.24 17.22 59.00 21.14 22.51 -46.67%
  QoQ % -20.22% -81.47% 244.02% -70.81% 179.09% -6.09% -
  Horiz. % 38.92% 48.78% 263.17% 76.50% 262.11% 93.91% 100.00%
EY 11.41 9.11 1.69 5.81 1.69 4.73 4.44 87.51%
  QoQ % 25.25% 439.05% -70.91% 243.79% -64.27% 6.53% -
  Horiz. % 256.98% 205.18% 38.06% 130.86% 38.06% 106.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.21 0.25 0.36 0.32 0.40 0.45 0.40 -34.90%
  QoQ % -16.00% -30.56% 12.50% -20.00% -11.11% 12.50% -
  Horiz. % 52.50% 62.50% 90.00% 80.00% 100.00% 112.50% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 30/05/18 28/02/18 28/11/17 29/08/17 24/05/17 -
Price 0.3500 0.5500 0.6600 0.8000 0.8000 0.8900 1.0400 -
P/RPS 4.53 3.69 7.44 7.41 7.37 6.80 5.57 -12.86%
  QoQ % 22.76% -50.40% 0.40% 0.54% 8.38% 22.08% -
  Horiz. % 81.33% 66.25% 133.57% 133.03% 132.32% 122.08% 100.00%
P/EPS 6.07 10.07 48.88 19.14 53.33 18.82 27.06 -63.05%
  QoQ % -39.72% -79.40% 155.38% -64.11% 183.37% -30.45% -
  Horiz. % 22.43% 37.21% 180.64% 70.73% 197.08% 69.55% 100.00%
EY 16.47 9.93 2.05 5.23 1.88 5.31 3.70 170.35%
  QoQ % 65.86% 384.39% -60.80% 178.19% -64.60% 43.51% -
  Horiz. % 445.14% 268.38% 55.41% 141.35% 50.81% 143.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.14 0.23 0.29 0.36 0.37 0.40 0.48 -55.99%
  QoQ % -39.13% -20.69% -19.44% -2.70% -7.50% -16.67% -
  Horiz. % 29.17% 47.92% 60.42% 75.00% 77.08% 83.33% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers