Highlights

[SYMLIFE] QoQ TTM 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 -     27.11%    YoY -     157.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 122,956 149,899 182,176 221,391 232,690 220,103 196,192 -26.79%
  QoQ % -17.97% -17.72% -17.71% -4.86% 5.72% 12.19% -
  Horiz. % 62.67% 76.40% 92.86% 112.84% 118.60% 112.19% 100.00%
PBT 37,968 37,929 36,784 41,914 33,911 37,816 27,997 22.54%
  QoQ % 0.10% 3.11% -12.24% 23.60% -10.33% 35.07% -
  Horiz. % 135.61% 135.48% 131.39% 149.71% 121.12% 135.07% 100.00%
Tax -5,921 1,056 172 -2,774 -3,652 -11,054 -9,497 -27.04%
  QoQ % -660.70% 513.95% 106.20% 24.04% 66.96% -16.39% -
  Horiz. % 62.35% -11.12% -1.81% 29.21% 38.45% 116.39% 100.00%
NP 32,047 38,985 36,956 39,140 30,259 26,762 18,500 44.29%
  QoQ % -17.80% 5.49% -5.58% 29.35% 13.07% 44.66% -
  Horiz. % 173.23% 210.73% 199.76% 211.57% 163.56% 144.66% 100.00%
NP to SH 33,157 40,038 38,255 40,450 31,822 28,025 20,030 39.98%
  QoQ % -17.19% 4.66% -5.43% 27.11% 13.55% 39.92% -
  Horiz. % 165.54% 199.89% 190.99% 201.95% 158.87% 139.92% 100.00%
Tax Rate 15.59 % -2.78 % -0.47 % 6.62 % 10.77 % 29.23 % 33.92 % -40.47%
  QoQ % 660.79% -491.49% -107.10% -38.53% -63.15% -13.83% -
  Horiz. % 45.96% -8.20% -1.39% 19.52% 31.75% 86.17% 100.00%
Total Cost 90,909 110,914 145,220 182,251 202,431 193,341 177,692 -36.06%
  QoQ % -18.04% -23.62% -20.32% -9.97% 4.70% 8.81% -
  Horiz. % 51.16% 62.42% 81.73% 102.57% 113.92% 108.81% 100.00%
Net Worth 634,497 631,677 618,018 622,724 609,188 597,871 589,419 5.04%
  QoQ % 0.45% 2.21% -0.76% 2.22% 1.89% 1.43% -
  Horiz. % 107.65% 107.17% 104.85% 105.65% 103.35% 101.43% 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 0 84 84 84 84 56 56 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 49.75% 0.00% -
  Horiz. % 0.00% 149.75% 149.75% 149.75% 149.75% 100.00% 100.00%
Div Payout % - % 0.21 % 0.22 % 0.21 % 0.27 % 0.20 % 0.28 % -
  QoQ % 0.00% -4.55% 4.76% -22.22% 35.00% -28.57% -
  Horiz. % 0.00% 75.00% 78.57% 75.00% 96.43% 71.43% 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 634,497 631,677 618,018 622,724 609,188 597,871 589,419 5.04%
  QoQ % 0.45% 2.21% -0.76% 2.22% 1.89% 1.43% -
  Horiz. % 107.65% 107.17% 104.85% 105.65% 103.35% 101.43% 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 26.06 % 26.01 % 20.29 % 17.68 % 13.00 % 12.16 % 9.43 % 97.05%
  QoQ % 0.19% 28.19% 14.76% 36.00% 6.91% 28.95% -
  Horiz. % 276.35% 275.82% 215.16% 187.49% 137.86% 128.95% 100.00%
ROE 5.23 % 6.34 % 6.19 % 6.50 % 5.22 % 4.69 % 3.40 % 33.29%
  QoQ % -17.51% 2.42% -4.77% 24.52% 11.30% 37.94% -
  Horiz. % 153.82% 186.47% 182.06% 191.18% 153.53% 137.94% 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 43.60 53.16 64.56 78.57 82.50 78.05 69.57 -26.79%
  QoQ % -17.98% -17.66% -17.83% -4.76% 5.70% 12.19% -
  Horiz. % 62.67% 76.41% 92.80% 112.94% 118.59% 112.19% 100.00%
EPS 11.76 14.20 13.56 14.36 11.28 9.94 7.10 40.03%
  QoQ % -17.18% 4.72% -5.57% 27.30% 13.48% 40.00% -
  Horiz. % 165.63% 200.00% 190.99% 202.25% 158.87% 140.00% 100.00%
DPS 0.00 0.03 0.03 0.03 0.03 0.02 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 0.00% 150.00% 150.00% 150.00% 150.00% 100.00% 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 19.46 23.73 28.83 35.04 36.83 34.84 31.05 -26.79%
  QoQ % -17.99% -17.69% -17.72% -4.86% 5.71% 12.21% -
  Horiz. % 62.67% 76.43% 92.85% 112.85% 118.62% 112.21% 100.00%
EPS 5.25 6.34 6.05 6.40 5.04 4.44 3.17 40.02%
  QoQ % -17.19% 4.79% -5.47% 26.98% 13.51% 40.06% -
  Horiz. % 165.62% 200.00% 190.85% 201.89% 158.99% 140.06% 100.00%
DPS 0.00 0.01 0.01 0.01 0.01 0.01 0.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.0043 0.9998 0.9782 0.9856 0.9642 0.9463 0.9329 5.04%
  QoQ % 0.45% 2.21% -0.75% 2.22% 1.89% 1.44% -
  Horiz. % 107.65% 107.17% 104.86% 105.65% 103.36% 101.44% 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 1.83 1.35 1.37 1.27 1.05 0.82 0.97 52.74%
  QoQ % 35.56% -1.46% 7.87% 20.95% 28.05% -15.46% -
  Horiz. % 188.66% 139.18% 141.24% 130.93% 108.25% 84.54% 100.00%
P/EPS 6.80 5.07 6.53 6.97 7.67 6.44 9.50 -20.00%
  QoQ % 34.12% -22.36% -6.31% -9.13% 19.10% -32.21% -
  Horiz. % 71.58% 53.37% 68.74% 73.37% 80.74% 67.79% 100.00%
EY 14.70 19.72 15.32 14.36 13.04 15.53 10.52 25.01%
  QoQ % -25.46% 28.72% 6.69% 10.12% -16.03% 47.62% -
  Horiz. % 139.73% 187.45% 145.63% 136.50% 123.95% 147.62% 100.00%
DY 0.00 0.04 0.03 0.03 0.03 0.03 0.03 -
  QoQ % 0.00% 33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 100.00% 100.00% 100.00% 100.00% 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 1.51 1.51 1.24 1.13 1.26 0.97 0.95 36.24%
  QoQ % 0.00% 21.77% 9.73% -10.32% 29.90% 2.11% -
  Horiz. % 158.95% 158.95% 130.53% 118.95% 132.63% 102.11% 100.00%
P/EPS 5.61 5.63 5.90 6.20 9.22 7.65 9.29 -28.58%
  QoQ % -0.36% -4.58% -4.84% -32.75% 20.52% -17.65% -
  Horiz. % 60.39% 60.60% 63.51% 66.74% 99.25% 82.35% 100.00%
EY 17.81 17.75 16.94 16.13 10.85 13.08 10.76 39.97%
  QoQ % 0.34% 4.78% 5.02% 48.66% -17.05% 21.56% -
  Horiz. % 165.52% 164.96% 157.43% 149.91% 100.84% 121.56% 100.00%
DY 0.00 0.04 0.04 0.03 0.03 0.03 0.03 -
  QoQ % 0.00% 0.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 133.33% 100.00% 100.00% 100.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 564,639,998.73 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. 热门股:速柏玛 上挑RM8.99 南洋行家论股
7. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
8. GLOVE makers return to top gainers list gloveharicut
PARTNERS & BROKERS