Highlights

[SYMLIFE] YoY 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 -     178.48%    YoY -     17.82%
Quarter Report


View:


Show?  YoY % Horiz. %

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 74,813 30,462 62,739 38,828 132,115 98,633 97,698 -4.35%
  YoY % 145.59% -51.45% 61.58% -70.61% 33.95% 0.96% -
  Horiz. % 76.58% 31.18% 64.22% 39.74% 135.23% 100.96% 100.00%
PBT 22,744 13,662 12,517 2,698 10,517 14,673 60,674 -15.08%
  YoY % 66.48% 9.15% 363.94% -74.35% -28.32% -75.82% -
  Horiz. % 37.49% 22.52% 20.63% 4.45% 17.33% 24.18% 100.00%
Tax -1,462 -1,858 -2,742 -1,185 -4,501 -4,319 -11,431 -29.01%
  YoY % 21.31% 32.24% -131.39% 73.67% -4.21% 62.22% -
  Horiz. % 12.79% 16.25% 23.99% 10.37% 39.38% 37.78% 100.00%
NP 21,282 11,804 9,775 1,513 6,016 10,354 49,243 -13.04%
  YoY % 80.29% 20.76% 546.07% -74.85% -41.90% -78.97% -
  Horiz. % 43.22% 23.97% 19.85% 3.07% 12.22% 21.03% 100.00%
NP to SH 21,549 11,788 10,005 2,010 6,490 10,537 49,475 -12.93%
  YoY % 82.80% 17.82% 397.76% -69.03% -38.41% -78.70% -
  Horiz. % 43.56% 23.83% 20.22% 4.06% 13.12% 21.30% 100.00%
Tax Rate 6.43 % 13.60 % 21.91 % 43.92 % 42.80 % 29.44 % 18.84 % -16.40%
  YoY % -52.72% -37.93% -50.11% 2.62% 45.38% 56.26% -
  Horiz. % 34.13% 72.19% 116.30% 233.12% 227.18% 156.26% 100.00%
Total Cost 53,531 18,658 52,964 37,315 126,099 88,279 48,455 1.67%
  YoY % 186.91% -64.77% 41.94% -70.41% 42.84% 82.19% -
  Horiz. % 110.48% 38.51% 109.31% 77.01% 260.24% 182.19% 100.00%
Net Worth 612,547 631,677 597,481 588,845 592,565 542,304 494,481 3.63%
  YoY % -3.03% 5.72% 1.47% -0.63% 9.27% 9.67% -
  Horiz. % 123.88% 127.75% 120.83% 119.08% 119.84% 109.67% 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 612,547 631,677 597,481 588,845 592,565 542,304 494,481 3.63%
  YoY % -3.03% 5.72% 1.47% -0.63% 9.27% 9.67% -
  Horiz. % 123.88% 127.75% 120.83% 119.08% 119.84% 109.67% 100.00%
NOSH 411,106 281,999 282,015 283,098 282,173 280,986 268,739 7.34%
  YoY % 45.78% -0.01% -0.38% 0.33% 0.42% 4.56% -
  Horiz. % 152.98% 104.93% 104.94% 105.34% 105.00% 104.56% 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 28.45 % 38.75 % 15.58 % 3.90 % 4.55 % 10.50 % 50.40 % -9.09%
  YoY % -26.58% 148.72% 299.49% -14.29% -56.67% -79.17% -
  Horiz. % 56.45% 76.88% 30.91% 7.74% 9.03% 20.83% 100.00%
ROE 3.52 % 1.87 % 1.67 % 0.34 % 1.10 % 1.94 % 10.01 % -15.98%
  YoY % 88.24% 11.98% 391.18% -69.09% -43.30% -80.62% -
  Horiz. % 35.16% 18.68% 16.68% 3.40% 10.99% 19.38% 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 18.20 10.80 22.26 13.72 46.82 35.10 36.35 -10.89%
  YoY % 68.52% -51.48% 62.24% -70.70% 33.39% -3.44% -
  Horiz. % 50.07% 29.71% 61.24% 37.74% 128.80% 96.56% 100.00%
EPS 5.24 4.18 3.55 0.71 2.30 3.75 18.41 -18.89%
  YoY % 25.36% 17.75% 400.00% -69.13% -38.67% -79.63% -
  Horiz. % 28.46% 22.71% 19.28% 3.86% 12.49% 20.37% 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 12.46 5.07 10.45 6.47 22.00 16.42 16.27 -4.35%
  YoY % 145.76% -51.48% 61.51% -70.59% 33.98% 0.92% -
  Horiz. % 76.58% 31.16% 64.23% 39.77% 135.22% 100.92% 100.00%
EPS 3.59 1.96 1.67 0.33 1.08 1.75 8.24 -12.93%
  YoY % 83.16% 17.37% 406.06% -69.44% -38.29% -78.76% -
  Horiz. % 43.57% 23.79% 20.27% 4.00% 13.11% 21.24% 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 0.9949 0.9805 0.9867 0.9030 0.8233 3.63%
  YoY % -3.03% 5.72% 1.47% -0.63% 9.27% 9.68% -
  Horiz. % 123.88% 127.75% 120.84% 119.09% 119.85% 109.68% 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 1.81 6.67 2.87 5.76 1.82 2.99 2.23 -3.42%
  YoY % -72.86% 132.40% -50.17% 216.48% -39.13% 34.08% -
  Horiz. % 81.17% 299.10% 128.70% 258.30% 81.61% 134.08% 100.00%
P/EPS 6.30 17.22 18.03 111.27 36.96 28.00 4.40 6.16%
  YoY % -63.41% -4.49% -83.80% 201.06% 32.00% 536.36% -
  Horiz. % 143.18% 391.36% 409.77% 2,528.86% 840.00% 636.36% 100.00%
EY 15.88 5.81 5.55 0.90 2.71 3.57 22.73 -5.80%
  YoY % 173.32% 4.68% 516.67% -66.79% -24.09% -84.29% -
  Horiz. % 69.86% 25.56% 24.42% 3.96% 11.92% 15.71% 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 2.17 7.41 3.41 5.18 1.83 2.85 2.23 -0.45%
  YoY % -70.72% 117.30% -34.17% 183.06% -35.79% 27.80% -
  Horiz. % 97.31% 332.29% 152.91% 232.29% 82.06% 127.80% 100.00%
P/EPS 7.54 19.14 21.41 100.00 37.17 26.67 4.40 9.39%
  YoY % -60.61% -10.60% -78.59% 169.03% 39.37% 506.14% -
  Horiz. % 171.36% 435.00% 486.59% 2,272.73% 844.77% 606.14% 100.00%
EY 13.27 5.23 4.67 1.00 2.69 3.75 22.73 -8.58%
  YoY % 153.73% 11.99% 367.00% -62.83% -28.27% -83.50% -
  Horiz. % 58.38% 23.01% 20.55% 4.40% 11.83% 16.50% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers