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 - 600,572
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 20.47 24.96 30.33 36.86 38.74 36.65 32.67 -26.80%
  QoQ % -17.99% -17.71% -17.72% -4.85% 5.70% 12.18% -
  Horiz. % 62.66% 76.40% 92.84% 112.83% 118.58% 112.18% 100.00%
EPS 5.52 6.67 6.37 6.74 5.30 4.67 3.34 39.83%
  QoQ % -17.24% 4.71% -5.49% 27.17% 13.49% 39.82% -
  Horiz. % 165.27% 199.70% 190.72% 201.80% 158.68% 139.82% 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 1.0565 1.0518 1.0290 1.0369 1.0143 0.9955 0.9814 5.04%
  QoQ % 0.45% 2.22% -0.76% 2.23% 1.89% 1.44% -
  Horiz. % 107.65% 107.17% 104.85% 105.66% 103.35% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers