Highlights

[SYMLIFE] YoY Cumulative Quarter Result on 2017-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     67.13%    YoY -     39.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 138,599 97,950 180,065 104,241 259,040 296,584 264,263 -10.19%
  YoY % 41.50% -45.60% 72.74% -59.76% -12.66% 12.23% -
  Horiz. % 52.45% 37.07% 68.14% 39.45% 98.02% 112.23% 100.00%
PBT 51,828 31,247 26,935 6,700 49,642 46,781 89,892 -8.77%
  YoY % 65.87% 16.01% 302.01% -86.50% 6.12% -47.96% -
  Horiz. % 57.66% 34.76% 29.96% 7.45% 55.22% 52.04% 100.00%
Tax 1,479 -2,454 -6,992 -2,532 -10,603 -12,318 -19,529 -
  YoY % 160.27% 64.90% -176.15% 76.12% 13.92% 36.92% -
  Horiz. % -7.57% 12.57% 35.80% 12.97% 54.29% 63.08% 100.00%
NP 53,307 28,793 19,943 4,168 39,039 34,463 70,363 -4.52%
  YoY % 85.14% 44.38% 378.48% -89.32% 13.28% -51.02% -
  Horiz. % 75.76% 40.92% 28.34% 5.92% 55.48% 48.98% 100.00%
NP to SH 53,209 29,349 20,984 6,153 39,864 34,640 71,053 -4.70%
  YoY % 81.30% 39.86% 241.04% -84.57% 15.08% -51.25% -
  Horiz. % 74.89% 41.31% 29.53% 8.66% 56.10% 48.75% 100.00%
Tax Rate -2.85 % 7.85 % 25.96 % 37.79 % 21.36 % 26.33 % 21.72 % -
  YoY % -136.31% -69.76% -31.30% 76.92% -18.88% 21.22% -
  Horiz. % -13.12% 36.14% 119.52% 173.99% 98.34% 121.22% 100.00%
Total Cost 85,292 69,157 160,122 100,073 220,001 262,121 193,900 -12.79%
  YoY % 23.33% -56.81% 60.01% -54.51% -16.07% 35.18% -
  Horiz. % 43.99% 35.67% 82.58% 51.61% 113.46% 135.18% 100.00%
Net Worth 612,547 631,677 597,931 587,075 592,458 526,418 486,736 3.90%
  YoY % -3.03% 5.64% 1.85% -0.91% 12.55% 8.15% -
  Horiz. % 125.85% 129.78% 122.84% 120.61% 121.72% 108.15% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 612,547 631,677 597,931 587,075 592,458 526,418 486,736 3.90%
  YoY % -3.03% 5.64% 1.85% -0.91% 12.55% 8.15% -
  Horiz. % 125.85% 129.78% 122.84% 120.61% 121.72% 108.15% 100.00%
NOSH 411,106 281,999 282,015 282,247 282,123 272,755 264,530 7.62%
  YoY % 45.78% -0.01% -0.08% 0.04% 3.43% 3.11% -
  Horiz. % 155.41% 106.60% 106.61% 106.70% 106.65% 103.11% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 38.46 % 29.40 % 11.08 % 4.00 % 15.07 % 11.62 % 26.63 % 6.31%
  YoY % 30.82% 165.34% 177.00% -73.46% 29.69% -56.37% -
  Horiz. % 144.42% 110.40% 41.61% 15.02% 56.59% 43.63% 100.00%
ROE 8.69 % 4.65 % 3.51 % 1.05 % 6.73 % 6.58 % 14.60 % -8.28%
  YoY % 86.88% 32.48% 234.29% -84.40% 2.28% -54.93% -
  Horiz. % 59.52% 31.85% 24.04% 7.19% 46.10% 45.07% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 33.71 34.73 63.84 36.93 91.82 108.74 99.90 -16.55%
  YoY % -2.94% -45.60% 72.87% -59.78% -15.56% 8.85% -
  Horiz. % 33.74% 34.76% 63.90% 36.97% 91.91% 108.85% 100.00%
EPS 16.36 10.41 7.44 2.18 14.13 12.70 26.86 -7.93%
  YoY % 57.16% 39.92% 241.28% -84.57% 11.26% -52.72% -
  Horiz. % 60.91% 38.76% 27.70% 8.12% 52.61% 47.28% 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 1.4900 2.2400 2.1200 2.0800 2.1000 1.9300 1.8400 -3.45%
  YoY % -33.48% 5.66% 1.92% -0.95% 8.81% 4.89% -
  Horiz. % 80.98% 121.74% 115.22% 113.04% 114.13% 104.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 23.08 16.31 29.98 17.36 43.13 49.38 44.00 -10.19%
  YoY % 41.51% -45.60% 72.70% -59.75% -12.66% 12.23% -
  Horiz. % 52.45% 37.07% 68.14% 39.45% 98.02% 112.23% 100.00%
EPS 8.86 4.89 3.49 1.02 6.64 5.77 11.83 -4.70%
  YoY % 81.19% 40.11% 242.16% -84.64% 15.08% -51.23% -
  Horiz. % 74.89% 41.34% 29.50% 8.62% 56.13% 48.77% 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 1.0199 1.0518 0.9956 0.9775 0.9865 0.8765 0.8105 3.90%
  YoY % -3.03% 5.64% 1.85% -0.91% 12.55% 8.14% -
  Horiz. % 125.84% 129.77% 122.84% 120.60% 121.71% 108.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.3300 0.7200 0.6400 0.7900 0.8500 1.0500 0.8100 -
P/RPS 0.98 2.07 1.00 2.14 0.93 0.97 0.81 3.22%
  YoY % -52.66% 107.00% -53.27% 130.11% -4.12% 19.75% -
  Horiz. % 120.99% 255.56% 123.46% 264.20% 114.81% 119.75% 100.00%
P/EPS 2.55 6.92 8.60 36.24 6.02 8.27 3.02 -2.78%
  YoY % -63.15% -19.53% -76.27% 501.99% -27.21% 173.84% -
  Horiz. % 84.44% 229.14% 284.77% 1,200.00% 199.34% 273.84% 100.00%
EY 39.22 14.45 11.63 2.76 16.62 12.10 33.16 2.84%
  YoY % 171.42% 24.25% 321.38% -83.39% 37.36% -63.51% -
  Horiz. % 118.28% 43.58% 35.07% 8.32% 50.12% 36.49% 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 0.22 0.32 0.30 0.38 0.40 0.54 0.44 -10.91%
  YoY % -31.25% 6.67% -21.05% -5.00% -25.93% 22.73% -
  Horiz. % 50.00% 72.73% 68.18% 86.36% 90.91% 122.73% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 27/02/17 25/02/16 26/02/15 27/02/14 27/02/13 -
Price 0.3950 0.8000 0.7600 0.7100 0.8550 1.0000 0.8100 -
P/RPS 1.17 2.30 1.19 1.92 0.93 0.92 0.81 6.32%
  YoY % -49.13% 93.28% -38.02% 106.45% 1.09% 13.58% -
  Horiz. % 144.44% 283.95% 146.91% 237.04% 114.81% 113.58% 100.00%
P/EPS 3.05 7.69 10.22 32.57 6.05 7.87 3.02 0.16%
  YoY % -60.34% -24.76% -68.62% 438.35% -23.13% 160.60% -
  Horiz. % 100.99% 254.64% 338.41% 1,078.48% 200.33% 260.60% 100.00%
EY 32.77 13.01 9.79 3.07 16.53 12.70 33.16 -0.20%
  YoY % 151.88% 32.89% 218.89% -81.43% 30.16% -61.70% -
  Horiz. % 98.82% 39.23% 29.52% 9.26% 49.85% 38.30% 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 0.27 0.36 0.36 0.34 0.41 0.52 0.44 -7.81%
  YoY % -25.00% 0.00% 5.88% -17.07% -21.15% 18.18% -
  Horiz. % 61.36% 81.82% 81.82% 77.27% 93.18% 118.18% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers