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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 122,008 256,612 167,924 147,460 189,952 159,980 330,920 -15.31%
  YoY % -52.45% 52.81% 13.88% -22.37% 18.73% -51.66% -
  Horiz. % 36.87% 77.55% 50.74% 44.56% 57.40% 48.34% 100.00%
PBT 28,312 135,536 66,656 54,544 21,356 12,400 58,708 -11.44%
  YoY % -79.11% 103.34% 22.21% 155.40% 72.23% -78.88% -
  Horiz. % 48.23% 230.86% 113.54% 92.91% 36.38% 21.12% 100.00%
Tax -10,856 -32,760 -4,604 -2,432 -5,264 -7,700 -15,428 -5.68%
  YoY % 66.86% -611.56% -89.31% 53.80% 31.64% 50.09% -
  Horiz. % 70.37% 212.34% 29.84% 15.76% 34.12% 49.91% 100.00%
NP 17,456 102,776 62,052 52,112 16,092 4,700 43,280 -14.03%
  YoY % -83.02% 65.63% 19.07% 223.84% 242.38% -89.14% -
  Horiz. % 40.33% 237.47% 143.37% 120.41% 37.18% 10.86% 100.00%
NP to SH 24,720 112,676 61,636 53,312 18,204 8,168 44,056 -9.17%
  YoY % -78.06% 82.81% 15.61% 192.86% 122.87% -81.46% -
  Horiz. % 56.11% 255.76% 139.90% 121.01% 41.32% 18.54% 100.00%
Tax Rate 38.34 % 24.17 % 6.91 % 4.46 % 24.65 % 62.10 % 26.28 % 6.49%
  YoY % 58.63% 249.78% 54.93% -81.91% -60.31% 136.30% -
  Horiz. % 145.89% 91.97% 26.29% 16.97% 93.80% 236.30% 100.00%
Total Cost 104,552 153,836 105,872 95,348 173,860 155,280 287,640 -15.51%
  YoY % -32.04% 45.30% 11.04% -45.16% 11.97% -46.02% -
  Horiz. % 36.35% 53.48% 36.81% 33.15% 60.44% 53.98% 100.00%
Net Worth 888,366 850,201 668,337 622,724 587,955 601,255 573,292 7.57%
  YoY % 4.49% 27.21% 7.32% 5.91% -2.21% 4.88% -
  Horiz. % 154.96% 148.30% 116.58% 108.62% 102.56% 104.88% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 888,366 850,201 668,337 622,724 587,955 601,255 573,292 7.57%
  YoY % 4.49% 27.21% 7.32% 5.91% -2.21% 4.88% -
  Horiz. % 154.96% 148.30% 116.58% 108.62% 102.56% 104.88% 100.00%
NOSH 545,010 534,718 281,999 281,775 282,670 283,611 282,410 11.57%
  YoY % 1.92% 89.62% 0.08% -0.32% -0.33% 0.43% -
  Horiz. % 192.99% 189.34% 99.85% 99.78% 100.09% 100.43% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 14.31 % 40.05 % 36.95 % 35.34 % 8.47 % 2.94 % 13.08 % 1.51%
  YoY % -64.27% 8.39% 4.56% 317.24% 188.10% -77.52% -
  Horiz. % 109.40% 306.19% 282.49% 270.18% 64.76% 22.48% 100.00%
ROE 2.78 % 13.25 % 9.22 % 8.56 % 3.10 % 1.36 % 7.68 % -15.57%
  YoY % -79.02% 43.71% 7.71% 176.13% 127.94% -82.29% -
  Horiz. % 36.20% 172.53% 120.05% 111.46% 40.36% 17.71% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 22.39 47.99 59.55 52.33 67.20 56.41 117.18 -24.09%
  YoY % -53.34% -19.41% 13.80% -22.13% 19.13% -51.86% -
  Horiz. % 19.11% 40.95% 50.82% 44.66% 57.35% 48.14% 100.00%
EPS 4.52 21.08 21.84 18.92 6.44 2.88 15.60 -18.64%
  YoY % -78.56% -3.48% 15.43% 193.79% 123.61% -81.54% -
  Horiz. % 28.97% 135.13% 140.00% 121.28% 41.28% 18.46% 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 1.6300 1.5900 2.3700 2.2100 2.0800 2.1200 2.0300 -3.59%
  YoY % 2.52% -32.91% 7.24% 6.25% -1.89% 4.43% -
  Horiz. % 80.30% 78.33% 116.75% 108.87% 102.46% 104.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 19.31 40.62 26.58 23.34 30.06 25.32 52.38 -15.31%
  YoY % -52.46% 52.82% 13.88% -22.36% 18.72% -51.66% -
  Horiz. % 36.87% 77.55% 50.74% 44.56% 57.39% 48.34% 100.00%
EPS 3.91 17.83 9.76 8.44 2.88 1.29 6.97 -9.18%
  YoY % -78.07% 82.68% 15.64% 193.06% 123.26% -81.49% -
  Horiz. % 56.10% 255.81% 140.03% 121.09% 41.32% 18.51% 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 1.4061 1.3457 1.0578 0.9856 0.9306 0.9516 0.9074 7.57%
  YoY % 4.49% 27.22% 7.33% 5.91% -2.21% 4.87% -
  Horiz. % 154.96% 148.30% 116.57% 108.62% 102.56% 104.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.3800 0.4050 0.6000 1.0000 0.6850 0.8200 1.0300 -
P/RPS 1.70 0.84 1.01 1.91 1.02 1.45 0.88 11.59%
  YoY % 102.38% -16.83% -47.12% 87.25% -29.66% 64.77% -
  Horiz. % 193.18% 95.45% 114.77% 217.05% 115.91% 164.77% 100.00%
P/EPS 8.38 1.92 2.75 5.29 10.64 28.47 6.60 4.06%
  YoY % 336.46% -30.18% -48.02% -50.28% -62.63% 331.36% -
  Horiz. % 126.97% 29.09% 41.67% 80.15% 161.21% 431.36% 100.00%
EY 11.94 52.03 36.43 18.92 9.40 3.51 15.15 -3.89%
  YoY % -77.05% 42.82% 92.55% 101.28% 167.81% -76.83% -
  Horiz. % 78.81% 343.43% 240.46% 124.88% 62.05% 23.17% 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 0.23 0.25 0.25 0.45 0.33 0.39 0.51 -12.42%
  YoY % -8.00% 0.00% -44.44% 36.36% -15.38% -23.53% -
  Horiz. % 45.10% 49.02% 49.02% 88.24% 64.71% 76.47% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 26/08/19 28/08/18 29/08/17 25/08/16 25/08/15 25/08/14 -
Price 0.6600 0.3800 0.5500 0.8900 0.7050 0.7500 1.1900 -
P/RPS 2.95 0.79 0.92 1.70 1.05 1.33 1.02 19.34%
  YoY % 273.42% -14.13% -45.88% 61.90% -21.05% 30.39% -
  Horiz. % 289.22% 77.45% 90.20% 166.67% 102.94% 130.39% 100.00%
P/EPS 14.55 1.80 2.52 4.70 10.95 26.04 7.63 11.35%
  YoY % 708.33% -28.57% -46.38% -57.08% -57.95% 241.28% -
  Horiz. % 190.69% 23.59% 33.03% 61.60% 143.51% 341.28% 100.00%
EY 6.87 55.45 39.74 21.26 9.13 3.84 13.11 -10.20%
  YoY % -87.61% 39.53% 86.92% 132.86% 137.76% -70.71% -
  Horiz. % 52.40% 422.96% 303.13% 162.17% 69.64% 29.29% 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 0.40 0.24 0.23 0.40 0.34 0.35 0.59 -6.27%
  YoY % 66.67% 4.35% -42.50% 17.65% -2.86% -40.68% -
  Horiz. % 67.80% 40.68% 38.98% 67.80% 57.63% 59.32% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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