Highlights

[SYMLIFE] YoY Quarter Result on 2019-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 26-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Jun-2019  [#1]
Profit Trend QoQ -     12.70%    YoY -     82.81%
Quarter Report


View:


Show?  YoY % Horiz. %

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 30,502 64,153 41,981 36,865 47,488 39,995 82,730 -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 7,078 33,884 16,664 13,636 5,339 3,100 14,677 -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 -2,714 -8,190 -1,151 -608 -1,316 -1,925 -3,857 -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 4,364 25,694 15,513 13,028 4,023 1,175 10,820 -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 6,180 28,169 15,409 13,328 4,551 2,042 11,014 -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 26,138 38,459 26,468 23,837 43,465 38,820 71,910 -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 0.70 % 3.31 % 2.31 % 2.14 % 0.77 % 0.34 % 1.92 % -15.47%
  YoY % -78.85% 43.29% 7.94% 177.92% 126.47% -82.29% -
  Horiz. % 36.46% 172.40% 120.31% 111.46% 40.10% 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 5.60 12.00 14.89 13.08 16.80 14.10 29.29 -24.08%
  YoY % -53.33% -19.41% 13.84% -22.14% 19.15% -51.86% -
  Horiz. % 19.12% 40.97% 50.84% 44.66% 57.36% 48.14% 100.00%
EPS 1.13 5.27 5.46 4.73 1.61 0.72 3.90 -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 4.83 10.15 6.64 5.83 7.52 6.33 13.09 -15.30%
  YoY % -52.41% 52.86% 13.89% -22.47% 18.80% -51.64% -
  Horiz. % 36.90% 77.54% 50.73% 44.54% 57.45% 48.36% 100.00%
EPS 0.98 4.46 2.44 2.11 0.72 0.32 1.74 -9.12%
  YoY % -78.03% 82.79% 15.64% 193.06% 125.00% -81.61% -
  Horiz. % 56.32% 256.32% 140.23% 121.26% 41.38% 18.39% 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 6.79 3.38 4.03 7.64 4.08 5.81 3.52 11.56%
  YoY % 100.89% -16.13% -47.25% 87.25% -29.78% 65.06% -
  Horiz. % 192.90% 96.02% 114.49% 217.05% 115.91% 165.06% 100.00%
P/EPS 33.51 7.69 10.98 21.14 42.55 113.89 26.41 4.04%
  YoY % 335.76% -29.96% -48.06% -50.32% -62.64% 331.24% -
  Horiz. % 126.88% 29.12% 41.58% 80.05% 161.11% 431.24% 100.00%
EY 2.98 13.01 9.11 4.73 2.35 0.88 3.79 -3.92%
  YoY % -77.09% 42.81% 92.60% 101.28% 167.05% -76.78% -
  Horiz. % 78.63% 343.27% 240.37% 124.80% 62.01% 23.22% 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 11.79 3.17 3.69 6.80 4.20 5.32 4.06 19.42%
  YoY % 271.92% -14.09% -45.74% 61.90% -21.05% 31.03% -
  Horiz. % 290.39% 78.08% 90.89% 167.49% 103.45% 131.03% 100.00%
P/EPS 58.20 7.21 10.07 18.82 43.79 104.17 30.51 11.35%
  YoY % 707.21% -28.40% -46.49% -57.02% -57.96% 241.43% -
  Horiz. % 190.76% 23.63% 33.01% 61.68% 143.53% 341.43% 100.00%
EY 1.72 13.86 9.93 5.31 2.28 0.96 3.28 -10.19%
  YoY % -87.59% 39.58% 87.01% 132.89% 137.50% -70.73% -
  Horiz. % 52.44% 422.56% 302.74% 161.89% 69.51% 29.27% 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
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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