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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 65,524 21,805 30,623 69,838 25,418 44,195 99,599 -6.74%
  YoY % 200.50% -28.80% -56.15% 174.76% -42.49% -55.63% -
  Horiz. % 65.79% 21.89% 30.75% 70.12% 25.52% 44.37% 100.00%
PBT 25,123 12,420 3,949 9,079 902 24,448 16,378 7.39%
  YoY % 102.28% 214.51% -56.50% 906.54% -96.31% 49.27% -
  Horiz. % 153.39% 75.83% 24.11% 55.43% 5.51% 149.27% 100.00%
Tax -8,046 4,092 12 -2,934 578 -2,245 -3,791 13.36%
  YoY % -296.63% 34,000.00% 100.41% -607.61% 125.75% 40.78% -
  Horiz. % 212.24% -107.94% -0.32% 77.39% -15.25% 59.22% 100.00%
NP 17,077 16,512 3,961 6,145 1,480 22,203 12,587 5.21%
  YoY % 3.42% 316.86% -35.54% 315.20% -93.33% 76.40% -
  Horiz. % 135.67% 131.18% 31.47% 48.82% 11.76% 176.40% 100.00%
NP to SH 19,209 16,251 4,233 6,428 2,101 22,360 12,711 7.12%
  YoY % 18.20% 283.91% -34.15% 205.95% -90.60% 75.91% -
  Horiz. % 151.12% 127.85% 33.30% 50.57% 16.53% 175.91% 100.00%
Tax Rate 32.03 % -32.95 % -0.30 % 32.32 % -64.08 % 9.18 % 23.15 % 5.56%
  YoY % 197.21% -10,883.33% -100.93% 150.44% -798.04% -60.35% -
  Horiz. % 138.36% -142.33% -1.30% 139.61% -276.80% 39.65% 100.00%
Total Cost 48,447 5,293 26,662 63,693 23,938 21,992 87,012 -9.29%
  YoY % 815.30% -80.15% -58.14% 166.07% 8.85% -74.73% -
  Horiz. % 55.68% 6.08% 30.64% 73.20% 27.51% 25.27% 100.00%
Net Worth 866,243 685,257 618,018 589,419 601,908 594,950 534,775 8.37%
  YoY % 26.41% 10.88% 4.85% -2.07% 1.17% 11.25% -
  Horiz. % 161.98% 128.14% 115.57% 110.22% 112.55% 111.25% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 866,243 685,257 618,018 589,419 601,908 594,950 534,775 8.37%
  YoY % 26.41% 10.88% 4.85% -2.07% 1.17% 11.25% -
  Horiz. % 161.98% 128.14% 115.57% 110.22% 112.55% 111.25% 100.00%
NOSH 534,718 281,999 282,200 282,019 283,918 281,967 268,731 12.14%
  YoY % 89.62% -0.07% 0.06% -0.67% 0.69% 4.93% -
  Horiz. % 198.98% 104.94% 105.01% 104.94% 105.65% 104.93% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 26.06 % 75.73 % 12.93 % 8.80 % 5.82 % 50.24 % 12.64 % 12.81%
  YoY % -65.59% 485.69% 46.93% 51.20% -88.42% 297.47% -
  Horiz. % 206.17% 599.13% 102.29% 69.62% 46.04% 397.47% 100.00%
ROE 2.22 % 2.37 % 0.68 % 1.09 % 0.35 % 3.76 % 2.38 % -1.15%
  YoY % -6.33% 248.53% -37.61% 211.43% -90.69% 57.98% -
  Horiz. % 93.28% 99.58% 28.57% 45.80% 14.71% 157.98% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 12.25 7.73 10.85 24.76 8.95 15.67 37.06 -16.84%
  YoY % 58.47% -28.76% -56.18% 176.65% -42.88% -57.72% -
  Horiz. % 33.05% 20.86% 29.28% 66.81% 24.15% 42.28% 100.00%
EPS 3.59 5.76 1.50 2.28 0.74 7.93 4.73 -4.49%
  YoY % -37.67% 284.00% -34.21% 208.11% -90.67% 67.65% -
  Horiz. % 75.90% 121.78% 31.71% 48.20% 15.64% 167.65% 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 1.6200 2.4300 2.1900 2.0900 2.1200 2.1100 1.9900 -3.37%
  YoY % -33.33% 10.96% 4.78% -1.42% 0.47% 6.03% -
  Horiz. % 81.41% 122.11% 110.05% 105.03% 106.53% 106.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 10.37 3.45 4.85 11.05 4.02 7.00 15.76 -6.74%
  YoY % 200.58% -28.87% -56.11% 174.88% -42.57% -55.58% -
  Horiz. % 65.80% 21.89% 30.77% 70.11% 25.51% 44.42% 100.00%
EPS 3.04 2.57 0.67 1.02 0.33 3.54 2.01 7.14%
  YoY % 18.29% 283.58% -34.31% 209.09% -90.68% 76.12% -
  Horiz. % 151.24% 127.86% 33.33% 50.75% 16.42% 176.12% 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 1.3711 1.0846 0.9782 0.9329 0.9527 0.9417 0.8464 8.37%
  YoY % 26.42% 10.88% 4.86% -2.08% 1.17% 11.26% -
  Horiz. % 161.99% 128.14% 115.57% 110.22% 112.56% 111.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.3800 0.5050 0.8850 0.6750 0.6900 1.0700 1.1800 -
P/RPS 3.10 6.53 8.16 2.73 7.71 6.83 3.18 -0.42%
  YoY % -52.53% -19.98% 198.90% -64.59% 12.88% 114.78% -
  Horiz. % 97.48% 205.35% 256.60% 85.85% 242.45% 214.78% 100.00%
P/EPS 10.58 8.76 59.00 29.61 93.24 13.49 24.95 -13.32%
  YoY % 20.78% -85.15% 99.26% -68.24% 591.18% -45.93% -
  Horiz. % 42.40% 35.11% 236.47% 118.68% 373.71% 54.07% 100.00%
EY 9.45 11.41 1.69 3.38 1.07 7.41 4.01 15.35%
  YoY % -17.18% 575.15% -50.00% 215.89% -85.56% 84.79% -
  Horiz. % 235.66% 284.54% 42.14% 84.29% 26.68% 184.79% 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 0.21 0.40 0.32 0.33 0.51 0.59 -14.52%
  YoY % 9.52% -47.50% 25.00% -3.03% -35.29% -13.56% -
  Horiz. % 38.98% 35.59% 67.80% 54.24% 55.93% 86.44% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 28/11/18 28/11/17 22/11/16 26/11/15 27/11/14 27/11/13 -
Price 0.3850 0.3500 0.8000 0.6600 0.8050 0.9700 1.1400 -
P/RPS 3.14 4.53 7.37 2.67 8.99 6.19 3.08 0.32%
  YoY % -30.68% -38.53% 176.03% -70.30% 45.23% 100.97% -
  Horiz. % 101.95% 147.08% 239.29% 86.69% 291.88% 200.97% 100.00%
P/EPS 10.72 6.07 53.33 28.96 108.78 12.23 24.10 -12.62%
  YoY % 76.61% -88.62% 84.15% -73.38% 789.45% -49.25% -
  Horiz. % 44.48% 25.19% 221.29% 120.17% 451.37% 50.75% 100.00%
EY 9.33 16.47 1.88 3.45 0.92 8.18 4.15 14.45%
  YoY % -43.35% 776.06% -45.51% 275.00% -88.75% 97.11% -
  Horiz. % 224.82% 396.87% 45.30% 83.13% 22.17% 197.11% 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 0.24 0.14 0.37 0.32 0.38 0.46 0.57 -13.42%
  YoY % 71.43% -62.16% 15.63% -15.79% -17.39% -19.30% -
  Horiz. % 42.11% 24.56% 64.91% 56.14% 66.67% 80.70% 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
 
 

192  719  603  948 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.16-0.01 
 PHB 0.030.00 
 VIVOCOM 0.855-0.365 
 SAPNRG 0.115-0.005 
 PA 0.14-0.01 
 KANGER 0.185-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.0750.00 
 XOX 0.11-0.005 
 ARMADA 0.2750.00 

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