Highlights

[SYMLIFE] YoY Cumulative Quarter 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 -     12.97%    YoY -     4.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 220,774 198,881 122,956 232,690 144,279 286,121 391,191 -9.09%
  YoY % 11.01% 61.75% -47.16% 61.28% -49.57% -26.86% -
  Horiz. % 56.44% 50.84% 31.43% 59.48% 36.88% 73.14% 100.00%
PBT 76,918 95,681 37,968 33,911 17,581 54,550 64,392 3.00%
  YoY % -19.61% 152.00% 11.96% 92.88% -67.77% -15.28% -
  Horiz. % 119.45% 148.59% 58.96% 52.66% 27.30% 84.72% 100.00%
Tax -26,843 -20,254 -5,921 -3,652 -6,594 -11,966 -13,478 12.16%
  YoY % -32.53% -242.07% -62.13% 44.62% 44.89% 11.22% -
  Horiz. % 199.16% 150.27% 43.93% 27.10% 48.92% 88.78% 100.00%
NP 50,075 75,427 32,047 30,259 10,987 42,584 50,914 -0.28%
  YoY % -33.61% 135.36% 5.91% 175.41% -74.20% -16.36% -
  Horiz. % 98.35% 148.15% 62.94% 59.43% 21.58% 83.64% 100.00%
NP to SH 62,459 78,204 33,157 31,822 13,194 43,910 51,453 3.28%
  YoY % -20.13% 135.86% 4.20% 141.19% -69.95% -14.66% -
  Horiz. % 121.39% 151.99% 64.44% 61.85% 25.64% 85.34% 100.00%
Tax Rate 34.90 % 21.17 % 15.59 % 10.77 % 37.51 % 21.94 % 20.93 % 8.89%
  YoY % 64.86% 35.79% 44.75% -71.29% 70.97% 4.83% -
  Horiz. % 166.75% 101.15% 74.49% 51.46% 179.22% 104.83% 100.00%
Total Cost 170,699 123,454 90,909 202,431 133,292 243,537 340,277 -10.85%
  YoY % 38.27% 35.80% -55.09% 51.87% -45.27% -28.43% -
  Horiz. % 50.16% 36.28% 26.72% 59.49% 39.17% 71.57% 100.00%
Net Worth 882,916 818,118 634,497 609,204 583,206 583,929 547,478 8.28%
  YoY % 7.92% 28.94% 4.15% 4.46% -0.12% 6.66% -
  Horiz. % 161.27% 149.43% 115.89% 111.27% 106.53% 106.66% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 109 - - 84 56 - 110 -0.16%
  YoY % 0.00% 0.00% 0.00% 50.16% 0.00% 0.00% -
  Horiz. % 99.05% 0.00% 0.00% 76.89% 51.20% 0.00% 100.00%
Div Payout % 0.17 % - % - % 0.27 % 0.43 % - % 0.21 % -3.46%
  YoY % 0.00% 0.00% 0.00% -37.21% 0.00% 0.00% -
  Horiz. % 80.95% 0.00% 0.00% 128.57% 204.76% 0.00% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 882,916 818,118 634,497 609,204 583,206 583,929 547,478 8.28%
  YoY % 7.92% 28.94% 4.15% 4.46% -0.12% 6.66% -
  Horiz. % 161.27% 149.43% 115.89% 111.27% 106.53% 106.66% 100.00%
NOSH 545,010 534,718 281,999 282,039 281,742 282,091 275,114 12.06%
  YoY % 1.92% 89.62% -0.01% 0.11% -0.12% 2.54% -
  Horiz. % 198.10% 194.36% 102.50% 102.52% 102.41% 102.54% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 22.68 % 37.93 % 26.06 % 13.00 % 7.62 % 14.88 % 13.02 % 9.68%
  YoY % -40.21% 45.55% 100.46% 70.60% -48.79% 14.29% -
  Horiz. % 174.19% 291.32% 200.15% 99.85% 58.53% 114.29% 100.00%
ROE 7.07 % 9.56 % 5.23 % 5.22 % 2.26 % 7.52 % 9.40 % -4.63%
  YoY % -26.05% 82.79% 0.19% 130.97% -69.95% -20.00% -
  Horiz. % 75.21% 101.70% 55.64% 55.53% 24.04% 80.00% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 40.51 37.19 43.60 82.50 51.21 101.43 142.19 -18.87%
  YoY % 8.93% -14.70% -47.15% 61.10% -49.51% -28.67% -
  Horiz. % 28.49% 26.16% 30.66% 58.02% 36.02% 71.33% 100.00%
EPS 11.46 20.75 11.76 11.28 4.68 15.57 18.71 -7.84%
  YoY % -44.77% 76.45% 4.26% 141.03% -69.94% -16.78% -
  Horiz. % 61.25% 110.90% 62.85% 60.29% 25.01% 83.22% 100.00%
DPS 0.02 0.00 0.00 0.03 0.02 0.00 0.04 -10.90%
  YoY % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 75.00% 50.00% 0.00% 100.00%
NAPS 1.6200 1.5300 2.2500 2.1600 2.0700 2.0700 1.9900 -3.37%
  YoY % 5.88% -32.00% 4.17% 4.35% 0.00% 4.02% -
  Horiz. % 81.41% 76.88% 113.07% 108.54% 104.02% 104.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 34.94 31.48 19.46 36.83 22.84 45.29 61.92 -9.09%
  YoY % 10.99% 61.77% -47.16% 61.25% -49.57% -26.86% -
  Horiz. % 56.43% 50.84% 31.43% 59.48% 36.89% 73.14% 100.00%
EPS 9.89 12.38 5.25 5.04 2.09 6.95 8.14 3.30%
  YoY % -20.11% 135.81% 4.17% 141.15% -69.93% -14.62% -
  Horiz. % 121.50% 152.09% 64.50% 61.92% 25.68% 85.38% 100.00%
DPS 0.02 0.00 0.00 0.01 0.01 0.00 0.02 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 50.00% 50.00% 0.00% 100.00%
NAPS 1.3975 1.2949 1.0043 0.9642 0.9231 0.9242 0.8665 8.28%
  YoY % 7.92% 28.94% 4.16% 4.45% -0.12% 6.66% -
  Horiz. % 161.28% 149.44% 115.90% 111.28% 106.53% 106.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.2950 0.4200 0.8000 0.8650 0.7200 0.8000 0.9650 -
P/RPS 0.73 1.13 1.83 1.05 1.41 0.79 0.68 1.19%
  YoY % -35.40% -38.25% 74.29% -25.53% 78.48% 16.18% -
  Horiz. % 107.35% 166.18% 269.12% 154.41% 207.35% 116.18% 100.00%
P/EPS 2.57 2.87 6.80 7.67 15.37 5.14 5.16 -10.96%
  YoY % -10.45% -57.79% -11.34% -50.10% 199.03% -0.39% -
  Horiz. % 49.81% 55.62% 131.78% 148.64% 297.87% 99.61% 100.00%
EY 38.85 34.82 14.70 13.04 6.50 19.46 19.38 12.28%
  YoY % 11.57% 136.87% 12.73% 100.62% -66.60% 0.41% -
  Horiz. % 200.46% 179.67% 75.85% 67.29% 33.54% 100.41% 100.00%
DY 0.07 0.00 0.00 0.03 0.03 0.00 0.04 9.77%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 175.00% 0.00% 0.00% 75.00% 75.00% 0.00% 100.00%
P/NAPS 0.18 0.27 0.36 0.40 0.35 0.39 0.48 -15.07%
  YoY % -33.33% -25.00% -10.00% 14.29% -10.26% -18.75% -
  Horiz. % 37.50% 56.25% 75.00% 83.33% 72.92% 81.25% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 26/06/20 31/05/19 30/05/18 24/05/17 26/05/16 29/05/15 29/05/14 -
Price 0.3950 0.4050 0.6600 1.0400 0.6900 0.8500 1.0300 -
P/RPS 0.98 1.09 1.51 1.26 1.35 0.84 0.72 5.27%
  YoY % -10.09% -27.81% 19.84% -6.67% 60.71% 16.67% -
  Horiz. % 136.11% 151.39% 209.72% 175.00% 187.50% 116.67% 100.00%
P/EPS 3.45 2.77 5.61 9.22 14.73 5.46 5.51 -7.50%
  YoY % 24.55% -50.62% -39.15% -37.41% 169.78% -0.91% -
  Horiz. % 62.61% 50.27% 101.81% 167.33% 267.33% 99.09% 100.00%
EY 29.01 36.11 17.81 10.85 6.79 18.31 18.16 8.11%
  YoY % -19.66% 102.75% 64.15% 59.79% -62.92% 0.83% -
  Horiz. % 159.75% 198.84% 98.07% 59.75% 37.39% 100.83% 100.00%
DY 0.05 0.00 0.00 0.03 0.03 0.00 0.04 3.79%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 0.00% 0.00% 75.00% 75.00% 0.00% 100.00%
P/NAPS 0.24 0.26 0.29 0.48 0.33 0.41 0.52 -12.08%
  YoY % -7.69% -10.34% -39.58% 45.45% -19.51% -21.15% -
  Horiz. % 46.15% 50.00% 55.77% 92.31% 63.46% 78.85% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
5. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
6. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS