Highlights

[SYMLIFE] QoQ 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 -     -67.70%    YoY -     -64.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 74,813 21,805 41,981 25,006 30,462 30,623 36,865 60.08%
  QoQ % 243.10% -48.06% 67.88% -17.91% -0.53% -16.93% -
  Horiz. % 202.94% 59.15% 113.88% 67.83% 82.63% 83.07% 100.00%
PBT 22,744 12,420 16,664 6,721 13,662 3,949 13,636 40.51%
  QoQ % 83.12% -25.47% 147.94% -50.81% 245.96% -71.04% -
  Horiz. % 166.79% 91.08% 122.21% 49.29% 100.19% 28.96% 100.00%
Tax -1,462 4,092 -1,151 -3,467 -1,858 12 -608 79.20%
  QoQ % -135.73% 455.52% 66.80% -86.60% -15,583.33% 101.97% -
  Horiz. % 240.46% -673.03% 189.31% 570.23% 305.59% -1.97% 100.00%
NP 21,282 16,512 15,513 3,254 11,804 3,961 13,028 38.58%
  QoQ % 28.89% 6.44% 376.74% -72.43% 198.01% -69.60% -
  Horiz. % 163.36% 126.74% 119.07% 24.98% 90.60% 30.40% 100.00%
NP to SH 21,549 16,251 15,409 3,808 11,788 4,233 13,328 37.63%
  QoQ % 32.60% 5.46% 304.65% -67.70% 178.48% -68.24% -
  Horiz. % 161.68% 121.93% 115.61% 28.57% 88.45% 31.76% 100.00%
Tax Rate 6.43 % -32.95 % 6.91 % 51.58 % 13.60 % -0.30 % 4.46 % 27.53%
  QoQ % 119.51% -576.85% -86.60% 279.26% 4,633.33% -106.73% -
  Horiz. % 144.17% -738.79% 154.93% 1,156.50% 304.93% -6.73% 100.00%
Total Cost 53,531 5,293 26,468 21,752 18,658 26,662 23,837 71.24%
  QoQ % 911.35% -80.00% 21.68% 16.58% -30.02% 11.85% -
  Horiz. % 224.57% 22.20% 111.04% 91.25% 78.27% 111.85% 100.00%
Net Worth 612,547 685,257 668,337 634,497 631,677 618,018 622,724 -1.09%
  QoQ % -10.61% 2.53% 5.33% 0.45% 2.21% -0.76% -
  Horiz. % 98.37% 110.04% 107.32% 101.89% 101.44% 99.24% 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 612,547 685,257 668,337 634,497 631,677 618,018 622,724 -1.09%
  QoQ % -10.61% 2.53% 5.33% 0.45% 2.21% -0.76% -
  Horiz. % 98.37% 110.04% 107.32% 101.89% 101.44% 99.24% 100.00%
NOSH 411,106 281,999 281,999 281,999 281,999 282,200 281,775 28.55%
  QoQ % 45.78% 0.00% 0.00% 0.00% -0.07% 0.15% -
  Horiz. % 145.90% 100.08% 100.08% 100.08% 100.08% 100.15% 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 28.45 % 75.73 % 36.95 % 13.01 % 38.75 % 12.93 % 35.34 % -13.43%
  QoQ % -62.43% 104.95% 184.01% -66.43% 199.69% -63.41% -
  Horiz. % 80.50% 214.29% 104.56% 36.81% 109.65% 36.59% 100.00%
ROE 3.52 % 2.37 % 2.31 % 0.60 % 1.87 % 0.68 % 2.14 % 39.22%
  QoQ % 48.52% 2.60% 285.00% -67.91% 175.00% -68.22% -
  Horiz. % 164.49% 110.75% 107.94% 28.04% 87.38% 31.78% 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 18.20 7.73 14.89 8.87 10.80 10.85 13.08 24.56%
  QoQ % 135.45% -48.09% 67.87% -17.87% -0.46% -17.05% -
  Horiz. % 139.14% 59.10% 113.84% 67.81% 82.57% 82.95% 100.00%
EPS 5.24 5.76 5.46 1.35 4.18 1.50 4.73 7.04%
  QoQ % -9.03% 5.49% 304.44% -67.70% 178.67% -68.29% -
  Horiz. % 110.78% 121.78% 115.43% 28.54% 88.37% 31.71% 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 - 600,572
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 12.46 3.63 6.99 4.16 5.07 5.10 6.14 60.08%
  QoQ % 243.25% -48.07% 68.03% -17.95% -0.59% -16.94% -
  Horiz. % 202.93% 59.12% 113.84% 67.75% 82.57% 83.06% 100.00%
EPS 3.59 2.71 2.57 0.63 1.96 0.70 2.22 37.65%
  QoQ % 32.47% 5.45% 307.94% -67.86% 180.00% -68.47% -
  Horiz. % 161.71% 122.07% 115.77% 28.38% 88.29% 31.53% 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 1.0199 1.1410 1.1128 1.0565 1.0518 1.0290 1.0369 -1.09%
  QoQ % -10.61% 2.53% 5.33% 0.45% 2.22% -0.76% -
  Horiz. % 98.36% 110.04% 107.32% 101.89% 101.44% 99.24% 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 1.81 6.53 4.03 9.02 6.67 8.16 7.64 -61.61%
  QoQ % -72.28% 62.03% -55.32% 35.23% -18.26% 6.81% -
  Horiz. % 23.69% 85.47% 52.75% 118.06% 87.30% 106.81% 100.00%
P/EPS 6.30 8.76 10.98 59.24 17.22 59.00 21.14 -55.29%
  QoQ % -28.08% -20.22% -81.47% 244.02% -70.81% 179.09% -
  Horiz. % 29.80% 41.44% 51.94% 280.23% 81.46% 279.09% 100.00%
EY 15.88 11.41 9.11 1.69 5.81 1.69 4.73 123.72%
  QoQ % 39.18% 25.25% 439.05% -70.91% 243.79% -64.27% -
  Horiz. % 335.73% 241.23% 192.60% 35.73% 122.83% 35.73% 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 2.17 4.53 3.69 7.44 7.41 7.37 6.80 -53.20%
  QoQ % -52.10% 22.76% -50.40% 0.40% 0.54% 8.38% -
  Horiz. % 31.91% 66.62% 54.26% 109.41% 108.97% 108.38% 100.00%
P/EPS 7.54 6.07 10.07 48.88 19.14 53.33 18.82 -45.56%
  QoQ % 24.22% -39.72% -79.40% 155.38% -64.11% 183.37% -
  Horiz. % 40.06% 32.25% 53.51% 259.72% 101.70% 283.37% 100.00%
EY 13.27 16.47 9.93 2.05 5.23 1.88 5.31 83.85%
  QoQ % -19.43% 65.86% 384.39% -60.80% 178.19% -64.60% -
  Horiz. % 249.91% 310.17% 187.01% 38.61% 98.49% 35.40% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers