Highlights

[SYMLIFE] QoQ TTM Result on 2018-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     -17.19%    YoY -     4.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 163,605 119,254 128,072 122,956 149,899 182,176 221,391 -18.22%
  QoQ % 37.19% -6.89% 4.16% -17.97% -17.72% -17.71% -
  Horiz. % 73.90% 53.87% 57.85% 55.54% 67.71% 82.29% 100.00%
PBT 58,549 49,467 40,996 37,968 37,929 36,784 41,914 24.88%
  QoQ % 18.36% 20.66% 7.98% 0.10% 3.11% -12.24% -
  Horiz. % 139.69% 118.02% 97.81% 90.59% 90.49% 87.76% 100.00%
Tax -1,988 -2,384 -6,464 -5,921 1,056 172 -2,774 -19.87%
  QoQ % 16.61% 63.12% -9.17% -660.70% 513.95% 106.20% -
  Horiz. % 71.67% 85.94% 233.02% 213.45% -38.07% -6.20% 100.00%
NP 56,561 47,083 34,532 32,047 38,985 36,956 39,140 27.73%
  QoQ % 20.13% 36.35% 7.75% -17.80% 5.49% -5.58% -
  Horiz. % 144.51% 120.29% 88.23% 81.88% 99.60% 94.42% 100.00%
NP to SH 57,017 47,256 35,238 33,157 40,038 38,255 40,450 25.64%
  QoQ % 20.66% 34.11% 6.28% -17.19% 4.66% -5.43% -
  Horiz. % 140.96% 116.83% 87.11% 81.97% 98.98% 94.57% 100.00%
Tax Rate 3.40 % 4.82 % 15.77 % 15.59 % -2.78 % -0.47 % 6.62 % -35.79%
  QoQ % -29.46% -69.44% 1.15% 660.79% -491.49% -107.10% -
  Horiz. % 51.36% 72.81% 238.22% 235.50% -41.99% -7.10% 100.00%
Total Cost 107,044 72,171 93,540 90,909 110,914 145,220 182,251 -29.80%
  QoQ % 48.32% -22.84% 2.89% -18.04% -23.62% -20.32% -
  Horiz. % 58.73% 39.60% 51.32% 49.88% 60.86% 79.68% 100.00%
Net Worth 612,547 685,257 668,337 634,497 631,677 618,018 622,724 -1.09%
  QoQ % -10.61% 2.53% 5.33% 0.45% 2.21% -0.76% -
  Horiz. % 98.37% 110.04% 107.32% 101.89% 101.44% 99.24% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 0 0 0 0 84 84 84 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % - % 0.21 % 0.22 % 0.21 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -4.55% 4.76% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 104.76% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 612,547 685,257 668,337 634,497 631,677 618,018 622,724 -1.09%
  QoQ % -10.61% 2.53% 5.33% 0.45% 2.21% -0.76% -
  Horiz. % 98.37% 110.04% 107.32% 101.89% 101.44% 99.24% 100.00%
NOSH 411,106 281,999 281,999 281,999 281,999 282,200 281,775 28.55%
  QoQ % 45.78% 0.00% 0.00% 0.00% -0.07% 0.15% -
  Horiz. % 145.90% 100.08% 100.08% 100.08% 100.08% 100.15% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 34.57 % 39.48 % 26.96 % 26.06 % 26.01 % 20.29 % 17.68 % 56.18%
  QoQ % -12.44% 46.44% 3.45% 0.19% 28.19% 14.76% -
  Horiz. % 195.53% 223.30% 152.49% 147.40% 147.12% 114.76% 100.00%
ROE 9.31 % 6.90 % 5.27 % 5.23 % 6.34 % 6.19 % 6.50 % 26.98%
  QoQ % 34.93% 30.93% 0.76% -17.51% 2.42% -4.77% -
  Horiz. % 143.23% 106.15% 81.08% 80.46% 97.54% 95.23% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 39.80 42.29 45.42 43.60 53.16 64.56 78.57 -36.38%
  QoQ % -5.89% -6.89% 4.17% -17.98% -17.66% -17.83% -
  Horiz. % 50.66% 53.82% 57.81% 55.49% 67.66% 82.17% 100.00%
EPS 13.87 16.76 12.50 11.76 14.20 13.56 14.36 -2.28%
  QoQ % -17.24% 34.08% 6.29% -17.18% 4.72% -5.57% -
  Horiz. % 96.59% 116.71% 87.05% 81.89% 98.89% 94.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.03 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% 100.00% 100.00% 100.00%
NAPS 1.4900 2.4300 2.3700 2.2500 2.2400 2.1900 2.2100 -23.06%
  QoQ % -38.68% 2.53% 5.33% 0.45% 2.28% -0.90% -
  Horiz. % 67.42% 109.95% 107.24% 101.81% 101.36% 99.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 25.89 18.88 20.27 19.46 23.73 28.83 35.04 -18.23%
  QoQ % 37.13% -6.86% 4.16% -17.99% -17.69% -17.72% -
  Horiz. % 73.89% 53.88% 57.85% 55.54% 67.72% 82.28% 100.00%
EPS 9.02 7.48 5.58 5.25 6.34 6.05 6.40 25.63%
  QoQ % 20.59% 34.05% 6.29% -17.19% 4.79% -5.47% -
  Horiz. % 140.94% 116.87% 87.19% 82.03% 99.06% 94.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.01 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% 100.00% 100.00% 100.00%
NAPS 0.9695 1.0846 1.0578 1.0043 0.9998 0.9782 0.9856 -1.09%
  QoQ % -10.61% 2.53% 5.33% 0.45% 2.21% -0.75% -
  Horiz. % 98.37% 110.04% 107.33% 101.90% 101.44% 99.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.3300 0.5050 0.6000 0.8000 0.7200 0.8850 1.0000 -
P/RPS 0.83 1.19 1.32 1.83 1.35 1.37 1.27 -24.63%
  QoQ % -30.25% -9.85% -27.87% 35.56% -1.46% 7.87% -
  Horiz. % 65.35% 93.70% 103.94% 144.09% 106.30% 107.87% 100.00%
P/EPS 2.38 3.01 4.80 6.80 5.07 6.53 6.97 -51.05%
  QoQ % -20.93% -37.29% -29.41% 34.12% -22.36% -6.31% -
  Horiz. % 34.15% 43.19% 68.87% 97.56% 72.74% 93.69% 100.00%
EY 42.03 33.18 20.83 14.70 19.72 15.32 14.36 104.21%
  QoQ % 26.67% 59.29% 41.70% -25.46% 28.72% 6.69% -
  Horiz. % 292.69% 231.06% 145.06% 102.37% 137.33% 106.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.04 0.03 0.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 133.33% 100.00% 100.00%
P/NAPS 0.22 0.21 0.25 0.36 0.32 0.40 0.45 -37.86%
  QoQ % 4.76% -16.00% -30.56% 12.50% -20.00% -11.11% -
  Horiz. % 48.89% 46.67% 55.56% 80.00% 71.11% 88.89% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 28/11/18 28/08/18 30/05/18 28/02/18 28/11/17 29/08/17 -
Price 0.3950 0.3500 0.5500 0.6600 0.8000 0.8000 0.8900 -
P/RPS 0.99 0.83 1.21 1.51 1.51 1.24 1.13 -8.42%
  QoQ % 19.28% -31.40% -19.87% 0.00% 21.77% 9.73% -
  Horiz. % 87.61% 73.45% 107.08% 133.63% 133.63% 109.73% 100.00%
P/EPS 2.85 2.09 4.40 5.61 5.63 5.90 6.20 -40.35%
  QoQ % 36.36% -52.50% -21.57% -0.36% -4.58% -4.84% -
  Horiz. % 45.97% 33.71% 70.97% 90.48% 90.81% 95.16% 100.00%
EY 35.11 47.88 22.72 17.81 17.75 16.94 16.13 67.72%
  QoQ % -26.67% 110.74% 27.57% 0.34% 4.78% 5.02% -
  Horiz. % 217.67% 296.84% 140.86% 110.42% 110.04% 105.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.04 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% 133.33% 133.33% 100.00%
P/NAPS 0.27 0.14 0.23 0.29 0.36 0.37 0.40 -23.00%
  QoQ % 92.86% -39.13% -20.69% -19.44% -2.70% -7.50% -
  Horiz. % 67.50% 35.00% 57.50% 72.50% 90.00% 92.50% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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!
PARTNERS & BROKERS