Highlights

[SYMLIFE] QoQ Quarter Result on 2019-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 31-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     15.99%    YoY -     556.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 64,153 60,282 74,813 21,805 41,981 25,006 30,462 64.52%
  QoQ % 6.42% -19.42% 243.10% -48.06% 67.88% -17.91% -
  Horiz. % 210.60% 197.89% 245.59% 71.58% 137.81% 82.09% 100.00%
PBT 33,884 26,797 22,744 12,420 16,664 6,721 13,662 83.53%
  QoQ % 26.45% 17.82% 83.12% -25.47% 147.94% -50.81% -
  Horiz. % 248.02% 196.14% 166.48% 90.91% 121.97% 49.19% 100.00%
Tax -8,190 -4,677 -1,462 4,092 -1,151 -3,467 -1,858 169.57%
  QoQ % -75.11% -219.90% -135.73% 455.52% 66.80% -86.60% -
  Horiz. % 440.80% 251.72% 78.69% -220.24% 61.95% 186.60% 100.00%
NP 25,694 22,120 21,282 16,512 15,513 3,254 11,804 68.20%
  QoQ % 16.16% 3.94% 28.89% 6.44% 376.74% -72.43% -
  Horiz. % 217.67% 187.39% 180.29% 139.88% 131.42% 27.57% 100.00%
NP to SH 28,169 24,995 21,549 16,251 15,409 3,808 11,788 79.03%
  QoQ % 12.70% 15.99% 32.60% 5.46% 304.65% -67.70% -
  Horiz. % 238.96% 212.04% 182.80% 137.86% 130.72% 32.30% 100.00%
Tax Rate 24.17 % 17.45 % 6.43 % -32.95 % 6.91 % 51.58 % 13.60 % 46.88%
  QoQ % 38.51% 171.38% 119.51% -576.85% -86.60% 279.26% -
  Horiz. % 177.72% 128.31% 47.28% -242.28% 50.81% 379.26% 100.00%
Total Cost 38,459 38,162 53,531 5,293 26,468 21,752 18,658 62.18%
  QoQ % 0.78% -28.71% 911.35% -80.00% 21.68% 16.58% -
  Horiz. % 206.13% 204.53% 286.91% 28.37% 141.86% 116.58% 100.00%
Net Worth 850,201 818,118 612,547 685,257 668,337 634,497 631,677 21.97%
  QoQ % 3.92% 33.56% -10.61% 2.53% 5.33% 0.45% -
  Horiz. % 134.59% 129.52% 96.97% 108.48% 105.80% 100.45% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 850,201 818,118 612,547 685,257 668,337 634,497 631,677 21.97%
  QoQ % 3.92% 33.56% -10.61% 2.53% 5.33% 0.45% -
  Horiz. % 134.59% 129.52% 96.97% 108.48% 105.80% 100.45% 100.00%
NOSH 534,718 534,718 411,106 281,999 281,999 281,999 281,999 53.38%
  QoQ % 0.00% 30.07% 45.78% 0.00% 0.00% 0.00% -
  Horiz. % 189.62% 189.62% 145.78% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 40.05 % 36.69 % 28.45 % 75.73 % 36.95 % 13.01 % 38.75 % 2.23%
  QoQ % 9.16% 28.96% -62.43% 104.95% 184.01% -66.43% -
  Horiz. % 103.35% 94.68% 73.42% 195.43% 95.35% 33.57% 100.00%
ROE 3.31 % 3.06 % 3.52 % 2.37 % 2.31 % 0.60 % 1.87 % 46.48%
  QoQ % 8.17% -13.07% 48.52% 2.60% 285.00% -67.91% -
  Horiz. % 177.01% 163.64% 188.24% 126.74% 123.53% 32.09% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 12.00 11.27 18.20 7.73 14.89 8.87 10.80 7.30%
  QoQ % 6.48% -38.08% 135.45% -48.09% 67.87% -17.87% -
  Horiz. % 111.11% 104.35% 168.52% 71.57% 137.87% 82.13% 100.00%
EPS 5.27 4.67 5.24 5.76 5.46 1.35 4.18 16.75%
  QoQ % 12.85% -10.88% -9.03% 5.49% 304.44% -67.70% -
  Horiz. % 126.08% 111.72% 125.36% 137.80% 130.62% 32.30% 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 1.5900 1.5300 1.4900 2.4300 2.3700 2.2500 2.2400 -20.48%
  QoQ % 3.92% 2.68% -38.68% 2.53% 5.33% 0.45% -
  Horiz. % 70.98% 68.30% 66.52% 108.48% 105.80% 100.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.68 10.04 12.46 3.63 6.99 4.16 5.07 64.55%
  QoQ % 6.37% -19.42% 243.25% -48.07% 68.03% -17.95% -
  Horiz. % 210.65% 198.03% 245.76% 71.60% 137.87% 82.05% 100.00%
EPS 4.69 4.16 3.59 2.71 2.57 0.63 1.96 79.19%
  QoQ % 12.74% 15.88% 32.47% 5.45% 307.94% -67.86% -
  Horiz. % 239.29% 212.24% 183.16% 138.27% 131.12% 32.14% 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 1.4157 1.3622 1.0199 1.1410 1.1128 1.0565 1.0518 21.97%
  QoQ % 3.93% 33.56% -10.61% 2.53% 5.33% 0.45% -
  Horiz. % 134.60% 129.51% 96.97% 108.48% 105.80% 100.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.4050 0.4200 0.3300 0.5050 0.6000 0.8000 0.7200 -
P/RPS 3.38 3.73 1.81 6.53 4.03 9.02 6.67 -36.52%
  QoQ % -9.38% 106.08% -72.28% 62.03% -55.32% 35.23% -
  Horiz. % 50.67% 55.92% 27.14% 97.90% 60.42% 135.23% 100.00%
P/EPS 7.69 8.99 6.30 8.76 10.98 59.24 17.22 -41.66%
  QoQ % -14.46% 42.70% -28.08% -20.22% -81.47% 244.02% -
  Horiz. % 44.66% 52.21% 36.59% 50.87% 63.76% 344.02% 100.00%
EY 13.01 11.13 15.88 11.41 9.11 1.69 5.81 71.41%
  QoQ % 16.89% -29.91% 39.18% 25.25% 439.05% -70.91% -
  Horiz. % 223.92% 191.57% 273.32% 196.39% 156.80% 29.09% 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 0.25 0.27 0.22 0.21 0.25 0.36 0.32 -15.21%
  QoQ % -7.41% 22.73% 4.76% -16.00% -30.56% 12.50% -
  Horiz. % 78.12% 84.38% 68.75% 65.62% 78.12% 112.50% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 31/05/19 27/02/19 28/11/18 28/08/18 30/05/18 28/02/18 -
Price 0.3800 0.4050 0.3950 0.3500 0.5500 0.6600 0.8000 -
P/RPS 3.17 3.59 2.17 4.53 3.69 7.44 7.41 -43.31%
  QoQ % -11.70% 65.44% -52.10% 22.76% -50.40% 0.40% -
  Horiz. % 42.78% 48.45% 29.28% 61.13% 49.80% 100.40% 100.00%
P/EPS 7.21 8.66 7.54 6.07 10.07 48.88 19.14 -47.93%
  QoQ % -16.74% 14.85% 24.22% -39.72% -79.40% 155.38% -
  Horiz. % 37.67% 45.25% 39.39% 31.71% 52.61% 255.38% 100.00%
EY 13.86 11.54 13.27 16.47 9.93 2.05 5.23 91.84%
  QoQ % 20.10% -13.04% -19.43% 65.86% 384.39% -60.80% -
  Horiz. % 265.01% 220.65% 253.73% 314.91% 189.87% 39.20% 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 0.24 0.26 0.27 0.14 0.23 0.29 0.36 -23.74%
  QoQ % -7.69% -3.70% 92.86% -39.13% -20.69% -19.44% -
  Horiz. % 66.67% 72.22% 75.00% 38.89% 63.89% 80.56% 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