Highlights

[SYMLIFE] QoQ TTM Result on 2018-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     6.28%    YoY -     -12.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 198,881 163,605 119,254 128,072 122,956 149,899 182,176 6.03%
  QoQ % 21.56% 37.19% -6.89% 4.16% -17.97% -17.72% -
  Horiz. % 109.17% 89.81% 65.46% 70.30% 67.49% 82.28% 100.00%
PBT 78,625 58,549 49,467 40,996 37,968 37,929 36,784 66.01%
  QoQ % 34.29% 18.36% 20.66% 7.98% 0.10% 3.11% -
  Horiz. % 213.75% 159.17% 134.48% 111.45% 103.22% 103.11% 100.00%
Tax -3,198 -1,988 -2,384 -6,464 -5,921 1,056 172 -
  QoQ % -60.87% 16.61% 63.12% -9.17% -660.70% 513.95% -
  Horiz. % -1,859.30% -1,155.81% -1,386.05% -3,758.14% -3,442.44% 613.95% 100.00%
NP 75,427 56,561 47,083 34,532 32,047 38,985 36,956 60.97%
  QoQ % 33.36% 20.13% 36.35% 7.75% -17.80% 5.49% -
  Horiz. % 204.10% 153.05% 127.40% 93.44% 86.72% 105.49% 100.00%
NP to SH 78,204 57,017 47,256 35,238 33,157 40,038 38,255 61.14%
  QoQ % 37.16% 20.66% 34.11% 6.28% -17.19% 4.66% -
  Horiz. % 204.43% 149.04% 123.53% 92.11% 86.67% 104.66% 100.00%
Tax Rate 4.07 % 3.40 % 4.82 % 15.77 % 15.59 % -2.78 % -0.47 % -
  QoQ % 19.71% -29.46% -69.44% 1.15% 660.79% -491.49% -
  Horiz. % -865.96% -723.40% -1,025.53% -3,355.32% -3,317.02% 591.49% 100.00%
Total Cost 123,454 107,044 72,171 93,540 90,909 110,914 145,220 -10.27%
  QoQ % 15.33% 48.32% -22.84% 2.89% -18.04% -23.62% -
  Horiz. % 85.01% 73.71% 49.70% 64.41% 62.60% 76.38% 100.00%
Net Worth 818,118 612,547 685,257 668,337 634,497 631,677 618,018 20.58%
  QoQ % 33.56% -10.61% 2.53% 5.33% 0.45% 2.21% -
  Horiz. % 132.38% 99.11% 110.88% 108.14% 102.67% 102.21% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 0 0 0 0 0 84 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% 100.00% 100.00%
Div Payout % - % - % - % - % - % 0.21 % 0.22 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -4.55% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 95.45% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 818,118 612,547 685,257 668,337 634,497 631,677 618,018 20.58%
  QoQ % 33.56% -10.61% 2.53% 5.33% 0.45% 2.21% -
  Horiz. % 132.38% 99.11% 110.88% 108.14% 102.67% 102.21% 100.00%
NOSH 534,718 411,106 281,999 281,999 281,999 281,999 282,200 53.18%
  QoQ % 30.07% 45.78% 0.00% 0.00% 0.00% -0.07% -
  Horiz. % 189.48% 145.68% 99.93% 99.93% 99.93% 99.93% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 37.93 % 34.57 % 39.48 % 26.96 % 26.06 % 26.01 % 20.29 % 51.81%
  QoQ % 9.72% -12.44% 46.44% 3.45% 0.19% 28.19% -
  Horiz. % 186.94% 170.38% 194.58% 132.87% 128.44% 128.19% 100.00%
ROE 9.56 % 9.31 % 6.90 % 5.27 % 5.23 % 6.34 % 6.19 % 33.65%
  QoQ % 2.69% 34.93% 30.93% 0.76% -17.51% 2.42% -
  Horiz. % 154.44% 150.40% 111.47% 85.14% 84.49% 102.42% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 37.19 39.80 42.29 45.42 43.60 53.16 64.56 -30.79%
  QoQ % -6.56% -5.89% -6.89% 4.17% -17.98% -17.66% -
  Horiz. % 57.61% 61.65% 65.50% 70.35% 67.53% 82.34% 100.00%
EPS 14.63 13.87 16.76 12.50 11.76 14.20 13.56 5.20%
  QoQ % 5.48% -17.24% 34.08% 6.29% -17.18% 4.72% -
  Horiz. % 107.89% 102.29% 123.60% 92.18% 86.73% 104.72% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.03 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% 100.00% 100.00%
NAPS 1.5300 1.4900 2.4300 2.3700 2.2500 2.2400 2.1900 -21.28%
  QoQ % 2.68% -38.68% 2.53% 5.33% 0.45% 2.28% -
  Horiz. % 69.86% 68.04% 110.96% 108.22% 102.74% 102.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 33.12 27.24 19.86 21.32 20.47 24.96 30.33 6.05%
  QoQ % 21.59% 37.16% -6.85% 4.15% -17.99% -17.71% -
  Horiz. % 109.20% 89.81% 65.48% 70.29% 67.49% 82.29% 100.00%
EPS 13.02 9.49 7.87 5.87 5.52 6.67 6.37 61.13%
  QoQ % 37.20% 20.58% 34.07% 6.34% -17.24% 4.71% -
  Horiz. % 204.40% 148.98% 123.55% 92.15% 86.66% 104.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 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% 100.00% 100.00%
NAPS 1.3622 1.0199 1.1410 1.1128 1.0565 1.0518 1.0290 20.58%
  QoQ % 33.56% -10.61% 2.53% 5.33% 0.45% 2.22% -
  Horiz. % 132.38% 99.12% 110.88% 108.14% 102.67% 102.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.4200 0.3300 0.5050 0.6000 0.8000 0.7200 0.8850 -
P/RPS 1.13 0.83 1.19 1.32 1.83 1.35 1.37 -12.06%
  QoQ % 36.14% -30.25% -9.85% -27.87% 35.56% -1.46% -
  Horiz. % 82.48% 60.58% 86.86% 96.35% 133.58% 98.54% 100.00%
P/EPS 2.87 2.38 3.01 4.80 6.80 5.07 6.53 -42.22%
  QoQ % 20.59% -20.93% -37.29% -29.41% 34.12% -22.36% -
  Horiz. % 43.95% 36.45% 46.09% 73.51% 104.13% 77.64% 100.00%
EY 34.82 42.03 33.18 20.83 14.70 19.72 15.32 72.95%
  QoQ % -17.15% 26.67% 59.29% 41.70% -25.46% 28.72% -
  Horiz. % 227.28% 274.35% 216.58% 135.97% 95.95% 128.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 133.33% 100.00%
P/NAPS 0.27 0.22 0.21 0.25 0.36 0.32 0.40 -23.07%
  QoQ % 22.73% 4.76% -16.00% -30.56% 12.50% -20.00% -
  Horiz. % 67.50% 55.00% 52.50% 62.50% 90.00% 80.00% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 27/02/19 28/11/18 28/08/18 30/05/18 28/02/18 28/11/17 -
Price 0.4050 0.3950 0.3500 0.5500 0.6600 0.8000 0.8000 -
P/RPS 1.09 0.99 0.83 1.21 1.51 1.51 1.24 -8.24%
  QoQ % 10.10% 19.28% -31.40% -19.87% 0.00% 21.77% -
  Horiz. % 87.90% 79.84% 66.94% 97.58% 121.77% 121.77% 100.00%
P/EPS 2.77 2.85 2.09 4.40 5.61 5.63 5.90 -39.62%
  QoQ % -2.81% 36.36% -52.50% -21.57% -0.36% -4.58% -
  Horiz. % 46.95% 48.31% 35.42% 74.58% 95.08% 95.42% 100.00%
EY 36.11 35.11 47.88 22.72 17.81 17.75 16.94 65.71%
  QoQ % 2.85% -26.67% 110.74% 27.57% 0.34% 4.78% -
  Horiz. % 213.16% 207.26% 282.64% 134.12% 105.14% 104.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
P/NAPS 0.26 0.27 0.14 0.23 0.29 0.36 0.37 -20.98%
  QoQ % -3.70% 92.86% -39.13% -20.69% -19.44% -2.70% -
  Horiz. % 70.27% 72.97% 37.84% 62.16% 78.38% 97.30% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers