Highlights

[SYMLIFE] QoQ TTM Result on 2020-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 24-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     -35.21%    YoY -     -55.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 202,624 187,123 220,774 258,389 264,772 221,053 198,881 1.25%
  QoQ % 8.28% -15.24% -14.56% -2.41% 19.78% 11.15% -
  Horiz. % 101.88% 94.09% 111.01% 129.92% 133.13% 111.15% 100.00%
PBT 52,515 50,112 76,918 132,046 108,548 95,845 78,625 -23.53%
  QoQ % 4.80% -34.85% -41.75% 21.65% 13.25% 21.90% -
  Horiz. % 66.79% 63.74% 97.83% 167.94% 138.06% 121.90% 100.00%
Tax -20,257 -21,367 -26,843 -33,694 -22,375 -10,237 -3,198 241.20%
  QoQ % 5.19% 20.40% 20.33% -50.59% -118.57% -220.11% -
  Horiz. % 633.43% 668.14% 839.37% 1,053.60% 699.66% 320.11% 100.00%
NP 32,258 28,745 50,075 98,352 86,173 85,608 75,427 -43.15%
  QoQ % 12.22% -42.60% -49.09% 14.13% 0.66% 13.50% -
  Horiz. % 42.77% 38.11% 66.39% 130.39% 114.25% 113.50% 100.00%
NP to SH 43,360 40,470 62,459 107,625 93,922 90,964 78,204 -32.44%
  QoQ % 7.14% -35.21% -41.97% 14.59% 3.25% 16.32% -
  Horiz. % 55.44% 51.75% 79.87% 137.62% 120.10% 116.32% 100.00%
Tax Rate 38.57 % 42.64 % 34.90 % 25.52 % 20.61 % 10.68 % 4.07 % 345.99%
  QoQ % -9.55% 22.18% 36.76% 23.82% 92.98% 162.41% -
  Horiz. % 947.67% 1,047.67% 857.49% 627.03% 506.39% 262.41% 100.00%
Total Cost 170,366 158,378 170,699 160,037 178,599 135,445 123,454 23.88%
  QoQ % 7.57% -7.22% 6.66% -10.39% 31.86% 9.71% -
  Horiz. % 138.00% 128.29% 138.27% 129.63% 144.67% 109.71% 100.00%
Net Worth 864,000 888,366 882,916 893,913 866,243 850,201 818,118 3.69%
  QoQ % -2.74% 0.62% -1.23% 3.19% 1.89% 3.92% -
  Horiz. % 105.61% 108.59% 107.92% 109.26% 105.88% 103.92% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 109 109 109 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
Div Payout % 0.25 % 0.27 % 0.17 % - % - % - % - % -
  QoQ % -7.41% 58.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 147.06% 158.82% 100.00% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 864,000 888,366 882,916 893,913 866,243 850,201 818,118 3.69%
  QoQ % -2.74% 0.62% -1.23% 3.19% 1.89% 3.92% -
  Horiz. % 105.61% 108.59% 107.92% 109.26% 105.88% 103.92% 100.00%
NOSH 546,836 545,010 545,010 541,766 534,718 534,718 534,718 1.50%
  QoQ % 0.34% 0.00% 0.60% 1.32% 0.00% 0.00% -
  Horiz. % 102.27% 101.92% 101.92% 101.32% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 15.92 % 15.36 % 22.68 % 38.06 % 32.55 % 38.73 % 37.93 % -43.85%
  QoQ % 3.65% -32.28% -40.41% 16.93% -15.96% 2.11% -
  Horiz. % 41.97% 40.50% 59.79% 100.34% 85.82% 102.11% 100.00%
ROE 5.02 % 4.56 % 7.07 % 12.04 % 10.84 % 10.70 % 9.56 % -34.84%
  QoQ % 10.09% -35.50% -41.28% 11.07% 1.31% 11.92% -
  Horiz. % 52.51% 47.70% 73.95% 125.94% 113.39% 111.92% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 37.05 34.33 40.51 47.69 49.52 41.34 37.19 -0.25%
  QoQ % 7.92% -15.26% -15.06% -3.70% 19.79% 11.16% -
  Horiz. % 99.62% 92.31% 108.93% 128.23% 133.15% 111.16% 100.00%
EPS 7.93 7.43 11.46 19.87 17.56 17.01 14.63 -33.45%
  QoQ % 6.73% -35.17% -42.33% 13.15% 3.23% 16.27% -
  Horiz. % 54.20% 50.79% 78.33% 135.82% 120.03% 116.27% 100.00%
DPS 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 1.5800 1.6300 1.6200 1.6500 1.6200 1.5900 1.5300 2.16%
  QoQ % -3.07% 0.62% -1.82% 1.85% 1.89% 3.92% -
  Horiz. % 103.27% 106.54% 105.88% 107.84% 105.88% 103.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 32.07 29.62 34.94 40.90 41.91 34.99 31.48 1.24%
  QoQ % 8.27% -15.23% -14.57% -2.41% 19.78% 11.15% -
  Horiz. % 101.87% 94.09% 110.99% 129.92% 133.13% 111.15% 100.00%
EPS 6.86 6.41 9.89 17.03 14.87 14.40 12.38 -32.46%
  QoQ % 7.02% -35.19% -41.93% 14.53% 3.26% 16.32% -
  Horiz. % 55.41% 51.78% 79.89% 137.56% 120.11% 116.32% 100.00%
DPS 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 1.3675 1.4061 1.3975 1.4149 1.3711 1.3457 1.2949 3.69%
  QoQ % -2.75% 0.62% -1.23% 3.19% 1.89% 3.92% -
  Horiz. % 105.61% 108.59% 107.92% 109.27% 105.88% 103.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.5300 0.3800 0.2950 0.3950 0.3800 0.4050 0.4200 -
P/RPS 1.43 1.11 0.73 0.83 0.77 0.98 1.13 16.95%
  QoQ % 28.83% 52.05% -12.05% 7.79% -21.43% -13.27% -
  Horiz. % 126.55% 98.23% 64.60% 73.45% 68.14% 86.73% 100.00%
P/EPS 6.68 5.12 2.57 1.99 2.16 2.38 2.87 75.36%
  QoQ % 30.47% 99.22% 29.15% -7.87% -9.24% -17.07% -
  Horiz. % 232.75% 178.40% 89.55% 69.34% 75.26% 82.93% 100.00%
EY 14.96 19.54 38.85 50.29 46.22 42.00 34.82 -42.97%
  QoQ % -23.44% -49.70% -22.75% 8.81% 10.05% 20.62% -
  Horiz. % 42.96% 56.12% 111.57% 144.43% 132.74% 120.62% 100.00%
DY 0.04 0.05 0.07 0.00 0.00 0.00 0.00 -
  QoQ % -20.00% -28.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.14% 71.43% 100.00% - - - -
P/NAPS 0.34 0.23 0.18 0.24 0.23 0.25 0.27 16.56%
  QoQ % 47.83% 27.78% -25.00% 4.35% -8.00% -7.41% -
  Horiz. % 125.93% 85.19% 66.67% 88.89% 85.19% 92.59% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 24/08/20 26/06/20 26/02/20 27/11/19 26/08/19 31/05/19 -
Price 0.6200 0.6600 0.3950 0.4100 0.3850 0.3800 0.4050 -
P/RPS 1.67 1.92 0.98 0.86 0.78 0.92 1.09 32.80%
  QoQ % -13.02% 95.92% 13.95% 10.26% -15.22% -15.60% -
  Horiz. % 153.21% 176.15% 89.91% 78.90% 71.56% 84.40% 100.00%
P/EPS 7.82 8.89 3.45 2.06 2.19 2.23 2.77 99.37%
  QoQ % -12.04% 157.68% 67.48% -5.94% -1.79% -19.49% -
  Horiz. % 282.31% 320.94% 124.55% 74.37% 79.06% 80.51% 100.00%
EY 12.79 11.25 29.01 48.45 45.62 44.77 36.11 -49.84%
  QoQ % 13.69% -61.22% -40.12% 6.20% 1.90% 23.98% -
  Horiz. % 35.42% 31.15% 80.34% 134.17% 126.34% 123.98% 100.00%
DY 0.03 0.03 0.05 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% -40.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 60.00% 100.00% - - - -
P/NAPS 0.39 0.40 0.24 0.25 0.24 0.24 0.26 30.94%
  QoQ % -2.50% 66.67% -4.00% 4.17% 0.00% -7.69% -
  Horiz. % 150.00% 153.85% 92.31% 96.15% 92.31% 92.31% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS