Highlights

[SYMLIFE] YoY Annualized Quarter 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 -     67.53%    YoY -     192.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 256,612 167,924 147,460 189,952 159,980 330,920 393,408 -6.87%
  YoY % 52.81% 13.88% -22.37% 18.73% -51.66% -15.88% -
  Horiz. % 65.23% 42.68% 37.48% 48.28% 40.67% 84.12% 100.00%
PBT 135,536 66,656 54,544 21,356 12,400 58,708 62,920 13.64%
  YoY % 103.34% 22.21% 155.40% 72.23% -78.88% -6.69% -
  Horiz. % 215.41% 105.94% 86.69% 33.94% 19.71% 93.31% 100.00%
Tax -32,760 -4,604 -2,432 -5,264 -7,700 -15,428 -16,832 11.73%
  YoY % -611.56% -89.31% 53.80% 31.64% 50.09% 8.34% -
  Horiz. % 194.63% 27.35% 14.45% 31.27% 45.75% 91.66% 100.00%
NP 102,776 62,052 52,112 16,092 4,700 43,280 46,088 14.29%
  YoY % 65.63% 19.07% 223.84% 242.38% -89.14% -6.09% -
  Horiz. % 223.00% 134.64% 113.07% 34.92% 10.20% 93.91% 100.00%
NP to SH 112,676 61,636 53,312 18,204 8,168 44,056 45,568 16.28%
  YoY % 82.81% 15.61% 192.86% 122.87% -81.46% -3.32% -
  Horiz. % 247.27% 135.26% 116.99% 39.95% 17.92% 96.68% 100.00%
Tax Rate 24.17 % 6.91 % 4.46 % 24.65 % 62.10 % 26.28 % 26.75 % -1.68%
  YoY % 249.78% 54.93% -81.91% -60.31% 136.30% -1.76% -
  Horiz. % 90.36% 25.83% 16.67% 92.15% 232.15% 98.24% 100.00%
Total Cost 153,836 105,872 95,348 173,860 155,280 287,640 347,320 -12.69%
  YoY % 45.30% 11.04% -45.16% 11.97% -46.02% -17.18% -
  Horiz. % 44.29% 30.48% 27.45% 50.06% 44.71% 82.82% 100.00%
Net Worth 850,201 668,337 622,724 587,955 601,255 573,292 521,237 8.49%
  YoY % 27.21% 7.32% 5.91% -2.21% 4.88% 9.99% -
  Horiz. % 163.11% 128.22% 119.47% 112.80% 115.35% 109.99% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 850,201 668,337 622,724 587,955 601,255 573,292 521,237 8.49%
  YoY % 27.21% 7.32% 5.91% -2.21% 4.88% 9.99% -
  Horiz. % 163.11% 128.22% 119.47% 112.80% 115.35% 109.99% 100.00%
NOSH 534,718 281,999 281,775 282,670 283,611 282,410 268,679 12.15%
  YoY % 89.62% 0.08% -0.32% -0.33% 0.43% 5.11% -
  Horiz. % 199.02% 104.96% 104.87% 105.21% 105.56% 105.11% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 40.05 % 36.95 % 35.34 % 8.47 % 2.94 % 13.08 % 11.72 % 22.72%
  YoY % 8.39% 4.56% 317.24% 188.10% -77.52% 11.60% -
  Horiz. % 341.72% 315.27% 301.54% 72.27% 25.09% 111.60% 100.00%
ROE 13.25 % 9.22 % 8.56 % 3.10 % 1.36 % 7.68 % 8.74 % 7.18%
  YoY % 43.71% 7.71% 176.13% 127.94% -82.29% -12.13% -
  Horiz. % 151.60% 105.49% 97.94% 35.47% 15.56% 87.87% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 47.99 59.55 52.33 67.20 56.41 117.18 146.42 -16.96%
  YoY % -19.41% 13.80% -22.13% 19.13% -51.86% -19.97% -
  Horiz. % 32.78% 40.67% 35.74% 45.90% 38.53% 80.03% 100.00%
EPS 21.08 21.84 18.92 6.44 2.88 15.60 16.96 3.69%
  YoY % -3.48% 15.43% 193.79% 123.61% -81.54% -8.02% -
  Horiz. % 124.29% 128.77% 111.56% 37.97% 16.98% 91.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5900 2.3700 2.2100 2.0800 2.1200 2.0300 1.9400 -3.26%
  YoY % -32.91% 7.24% 6.25% -1.89% 4.43% 4.64% -
  Horiz. % 81.96% 122.16% 113.92% 107.22% 109.28% 104.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 42.73 27.96 24.55 31.63 26.64 55.10 65.51 -6.87%
  YoY % 52.83% 13.89% -22.38% 18.73% -51.65% -15.89% -
  Horiz. % 65.23% 42.68% 37.48% 48.28% 40.67% 84.11% 100.00%
EPS 18.76 10.26 8.88 3.03 1.36 7.34 7.59 16.27%
  YoY % 82.85% 15.54% 193.07% 122.79% -81.47% -3.29% -
  Horiz. % 247.17% 135.18% 117.00% 39.92% 17.92% 96.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4157 1.1128 1.0369 0.9790 1.0011 0.9546 0.8679 8.49%
  YoY % 27.22% 7.32% 5.91% -2.21% 4.87% 9.99% -
  Horiz. % 163.12% 128.22% 119.47% 112.80% 115.35% 109.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.4050 0.6000 1.0000 0.6850 0.8200 1.0300 1.1300 -
P/RPS 0.84 1.01 1.91 1.02 1.45 0.88 0.77 1.46%
  YoY % -16.83% -47.12% 87.25% -29.66% 64.77% 14.29% -
  Horiz. % 109.09% 131.17% 248.05% 132.47% 188.31% 114.29% 100.00%
P/EPS 1.92 2.75 5.29 10.64 28.47 6.60 6.66 -18.71%
  YoY % -30.18% -48.02% -50.28% -62.63% 331.36% -0.90% -
  Horiz. % 28.83% 41.29% 79.43% 159.76% 427.48% 99.10% 100.00%
EY 52.03 36.43 18.92 9.40 3.51 15.15 15.01 23.01%
  YoY % 42.82% 92.55% 101.28% 167.81% -76.83% 0.93% -
  Horiz. % 346.64% 242.70% 126.05% 62.62% 23.38% 100.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.25 0.25 0.45 0.33 0.39 0.51 0.58 -13.08%
  YoY % 0.00% -44.44% 36.36% -15.38% -23.53% -12.07% -
  Horiz. % 43.10% 43.10% 77.59% 56.90% 67.24% 87.93% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 28/08/18 29/08/17 25/08/16 25/08/15 25/08/14 28/08/13 -
Price 0.3800 0.5500 0.8900 0.7050 0.7500 1.1900 0.9900 -
P/RPS 0.79 0.92 1.70 1.05 1.33 1.02 0.68 2.53%
  YoY % -14.13% -45.88% 61.90% -21.05% 30.39% 50.00% -
  Horiz. % 116.18% 135.29% 250.00% 154.41% 195.59% 150.00% 100.00%
P/EPS 1.80 2.52 4.70 10.95 26.04 7.63 5.84 -17.80%
  YoY % -28.57% -46.38% -57.08% -57.95% 241.28% 30.65% -
  Horiz. % 30.82% 43.15% 80.48% 187.50% 445.89% 130.65% 100.00%
EY 55.45 39.74 21.26 9.13 3.84 13.11 17.13 21.61%
  YoY % 39.53% 86.92% 132.86% 137.76% -70.71% -23.47% -
  Horiz. % 323.70% 231.99% 124.11% 53.30% 22.42% 76.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.24 0.23 0.40 0.34 0.35 0.59 0.51 -11.80%
  YoY % 4.35% -42.50% 17.65% -2.86% -40.68% 15.69% -
  Horiz. % 47.06% 45.10% 78.43% 66.67% 68.63% 115.69% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers