Highlights

[SYMLIFE] YoY Quarter Result on 2018-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     5.46%    YoY -     283.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 21,805 30,623 69,838 25,418 44,195 99,599 91,441 -21.24%
  YoY % -28.80% -56.15% 174.76% -42.49% -55.63% 8.92% -
  Horiz. % 23.85% 33.49% 76.37% 27.80% 48.33% 108.92% 100.00%
PBT 12,420 3,949 9,079 902 24,448 16,378 16,285 -4.41%
  YoY % 214.51% -56.50% 906.54% -96.31% 49.27% 0.57% -
  Horiz. % 76.27% 24.25% 55.75% 5.54% 150.13% 100.57% 100.00%
Tax 4,092 12 -2,934 578 -2,245 -3,791 -4,166 -
  YoY % 34,000.00% 100.41% -607.61% 125.75% 40.78% 9.00% -
  Horiz. % -98.22% -0.29% 70.43% -13.87% 53.89% 91.00% 100.00%
NP 16,512 3,961 6,145 1,480 22,203 12,587 12,119 5.29%
  YoY % 316.86% -35.54% 315.20% -93.33% 76.40% 3.86% -
  Horiz. % 136.25% 32.68% 50.71% 12.21% 183.21% 103.86% 100.00%
NP to SH 16,251 4,233 6,428 2,101 22,360 12,711 12,426 4.57%
  YoY % 283.91% -34.15% 205.95% -90.60% 75.91% 2.29% -
  Horiz. % 130.78% 34.07% 51.73% 16.91% 179.95% 102.29% 100.00%
Tax Rate -32.95 % -0.30 % 32.32 % -64.08 % 9.18 % 23.15 % 25.58 % -
  YoY % -10,883.33% -100.93% 150.44% -798.04% -60.35% -9.50% -
  Horiz. % -128.81% -1.17% 126.35% -250.51% 35.89% 90.50% 100.00%
Total Cost 5,293 26,662 63,693 23,938 21,992 87,012 79,322 -36.30%
  YoY % -80.15% -58.14% 166.07% 8.85% -74.73% 9.69% -
  Horiz. % 6.67% 33.61% 80.30% 30.18% 27.72% 109.69% 100.00%
Net Worth 685,257 618,018 589,419 601,908 594,950 534,775 454,283 7.09%
  YoY % 10.88% 4.85% -2.07% 1.17% 11.25% 17.72% -
  Horiz. % 150.84% 136.04% 129.75% 132.50% 130.96% 117.72% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 685,257 618,018 589,419 601,908 594,950 534,775 454,283 7.09%
  YoY % 10.88% 4.85% -2.07% 1.17% 11.25% 17.72% -
  Horiz. % 150.84% 136.04% 129.75% 132.50% 130.96% 117.72% 100.00%
NOSH 281,999 282,200 282,019 283,918 281,967 268,731 267,225 0.90%
  YoY % -0.07% 0.06% -0.67% 0.69% 4.93% 0.56% -
  Horiz. % 105.53% 105.60% 105.54% 106.25% 105.52% 100.56% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 75.73 % 12.93 % 8.80 % 5.82 % 50.24 % 12.64 % 13.25 % 33.70%
  YoY % 485.69% 46.93% 51.20% -88.42% 297.47% -4.60% -
  Horiz. % 571.55% 97.58% 66.42% 43.92% 379.17% 95.40% 100.00%
ROE 2.37 % 0.68 % 1.09 % 0.35 % 3.76 % 2.38 % 2.74 % -2.39%
  YoY % 248.53% -37.61% 211.43% -90.69% 57.98% -13.14% -
  Horiz. % 86.50% 24.82% 39.78% 12.77% 137.23% 86.86% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 7.73 10.85 24.76 8.95 15.67 37.06 34.22 -21.95%
  YoY % -28.76% -56.18% 176.65% -42.88% -57.72% 8.30% -
  Horiz. % 22.59% 31.71% 72.36% 26.15% 45.79% 108.30% 100.00%
EPS 5.76 1.50 2.28 0.74 7.93 4.73 4.65 3.63%
  YoY % 284.00% -34.21% 208.11% -90.67% 67.65% 1.72% -
  Horiz. % 123.87% 32.26% 49.03% 15.91% 170.54% 101.72% 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 2.4300 2.1900 2.0900 2.1200 2.1100 1.9900 1.7000 6.13%
  YoY % 10.96% 4.78% -1.42% 0.47% 6.03% 17.06% -
  Horiz. % 142.94% 128.82% 122.94% 124.71% 124.12% 117.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.63 5.10 11.63 4.23 7.36 16.58 15.23 -21.25%
  YoY % -28.82% -56.15% 174.94% -42.53% -55.61% 8.86% -
  Horiz. % 23.83% 33.49% 76.36% 27.77% 48.33% 108.86% 100.00%
EPS 2.71 0.70 1.07 0.35 3.72 2.12 2.07 4.59%
  YoY % 287.14% -34.58% 205.71% -90.59% 75.47% 2.42% -
  Horiz. % 130.92% 33.82% 51.69% 16.91% 179.71% 102.42% 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 1.1410 1.0290 0.9814 1.0022 0.9906 0.8904 0.7564 7.09%
  YoY % 10.88% 4.85% -2.08% 1.17% 11.25% 17.72% -
  Horiz. % 150.85% 136.04% 129.75% 132.50% 130.96% 117.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.5050 0.8850 0.6750 0.6900 1.0700 1.1800 0.8000 -
P/RPS 6.53 8.16 2.73 7.71 6.83 3.18 2.34 18.64%
  YoY % -19.98% 198.90% -64.59% 12.88% 114.78% 35.90% -
  Horiz. % 279.06% 348.72% 116.67% 329.49% 291.88% 135.90% 100.00%
P/EPS 8.76 59.00 29.61 93.24 13.49 24.95 17.20 -10.63%
  YoY % -85.15% 99.26% -68.24% 591.18% -45.93% 45.06% -
  Horiz. % 50.93% 343.02% 172.15% 542.09% 78.43% 145.06% 100.00%
EY 11.41 1.69 3.38 1.07 7.41 4.01 5.81 11.90%
  YoY % 575.15% -50.00% 215.89% -85.56% 84.79% -30.98% -
  Horiz. % 196.39% 29.09% 58.18% 18.42% 127.54% 69.02% 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 0.21 0.40 0.32 0.33 0.51 0.59 0.47 -12.56%
  YoY % -47.50% 25.00% -3.03% -35.29% -13.56% 25.53% -
  Horiz. % 44.68% 85.11% 68.09% 70.21% 108.51% 125.53% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 28/11/17 22/11/16 26/11/15 27/11/14 27/11/13 19/11/12 -
Price 0.3500 0.8000 0.6600 0.8050 0.9700 1.1400 0.8100 -
P/RPS 4.53 7.37 2.67 8.99 6.19 3.08 2.37 11.40%
  YoY % -38.53% 176.03% -70.30% 45.23% 100.97% 29.96% -
  Horiz. % 191.14% 310.97% 112.66% 379.32% 261.18% 129.96% 100.00%
P/EPS 6.07 53.33 28.96 108.78 12.23 24.10 17.42 -16.11%
  YoY % -88.62% 84.15% -73.38% 789.45% -49.25% 38.35% -
  Horiz. % 34.85% 306.14% 166.25% 624.45% 70.21% 138.35% 100.00%
EY 16.47 1.88 3.45 0.92 8.18 4.15 5.74 19.20%
  YoY % 776.06% -45.51% 275.00% -88.75% 97.11% -27.70% -
  Horiz. % 286.93% 32.75% 60.10% 16.03% 142.51% 72.30% 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 0.14 0.37 0.32 0.38 0.46 0.57 0.48 -18.56%
  YoY % -62.16% 15.63% -15.79% -17.39% -19.30% 18.75% -
  Horiz. % 29.17% 77.08% 66.67% 79.17% 95.83% 118.75% 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.
 


 

174  419  548  1155 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.39+0.005 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.015 
 HSI-C7J 0.125-0.025 
 MTAG 0.615-0.005 
 DGB-WB 0.020.00 
 PRESBHD 0.455-0.03 
 ARMADA 0.49-0.005 
 IFCAMSC 0.495-0.02 
Partners & Brokers