Highlights

[SYMLIFE] YoY 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 -     -67.70%    YoY -     -64.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 60,282 25,006 52,625 40,038 25,914 94,607 142,643 -13.37%
  YoY % 141.07% -52.48% 31.44% 54.50% -72.61% -33.68% -
  Horiz. % 42.26% 17.53% 36.89% 28.07% 18.17% 66.32% 100.00%
PBT 26,797 6,721 6,976 10,881 3,741 17,611 20,059 4.94%
  YoY % 298.71% -3.66% -35.89% 190.86% -78.76% -12.20% -
  Horiz. % 133.59% 33.51% 34.78% 54.24% 18.65% 87.80% 100.00%
Tax -4,677 -3,467 3,340 -4,062 -1,083 -1,160 -4,524 0.56%
  YoY % -34.90% -203.80% 182.23% -275.07% 6.64% 74.36% -
  Horiz. % 103.38% 76.64% -73.83% 89.79% 23.94% 25.64% 100.00%
NP 22,120 3,254 10,316 6,819 2,658 16,451 15,535 6.06%
  YoY % 579.78% -68.46% 51.28% 156.55% -83.84% 5.90% -
  Horiz. % 142.39% 20.95% 66.40% 43.89% 17.11% 105.90% 100.00%
NP to SH 24,995 3,808 10,838 7,041 3,159 16,984 15,538 8.24%
  YoY % 556.38% -64.86% 53.93% 122.89% -81.40% 9.31% -
  Horiz. % 160.86% 24.51% 69.75% 45.31% 20.33% 109.31% 100.00%
Tax Rate 17.45 % 51.58 % -47.88 % 37.33 % 28.95 % 6.59 % 22.55 % -4.18%
  YoY % -66.17% 207.73% -228.26% 28.95% 339.30% -70.78% -
  Horiz. % 77.38% 228.74% -212.33% 165.54% 128.38% 29.22% 100.00%
Total Cost 38,162 21,752 42,309 33,219 23,256 78,156 127,108 -18.16%
  YoY % 75.44% -48.59% 27.36% 42.84% -70.24% -38.51% -
  Horiz. % 30.02% 17.11% 33.29% 26.13% 18.30% 61.49% 100.00%
Net Worth 818,118 634,497 609,188 584,798 562,898 561,494 510,132 8.19%
  YoY % 28.94% 4.15% 4.17% 3.89% 0.25% 10.07% -
  Horiz. % 160.37% 124.38% 119.42% 114.64% 110.34% 110.07% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - 84 56 - 112 80 -
  YoY % 0.00% 0.00% 49.75% 0.00% 0.00% 40.12% -
  Horiz. % 0.00% 0.00% 105.04% 70.15% 0.00% 140.12% 100.00%
Div Payout % - % - % 0.78 % 0.80 % - % 0.66 % 0.52 % -
  YoY % 0.00% 0.00% -2.50% 0.00% 0.00% 26.92% -
  Horiz. % 0.00% 0.00% 150.00% 153.85% 0.00% 126.92% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 818,118 634,497 609,188 584,798 562,898 561,494 510,132 8.19%
  YoY % 28.94% 4.15% 4.17% 3.89% 0.25% 10.07% -
  Horiz. % 160.37% 124.38% 119.42% 114.64% 110.34% 110.07% 100.00%
NOSH 534,718 281,999 282,031 282,511 281,449 282,158 268,490 12.16%
  YoY % 89.62% -0.01% -0.17% 0.38% -0.25% 5.09% -
  Horiz. % 199.16% 105.03% 105.04% 105.22% 104.83% 105.09% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 36.69 % 13.01 % 19.60 % 17.03 % 10.26 % 17.39 % 10.89 % 22.43%
  YoY % 182.01% -33.62% 15.09% 65.98% -41.00% 59.69% -
  Horiz. % 336.91% 119.47% 179.98% 156.38% 94.21% 159.69% 100.00%
ROE 3.06 % 0.60 % 1.78 % 1.20 % 0.56 % 3.02 % 3.05 % 0.05%
  YoY % 410.00% -66.29% 48.33% 114.29% -81.46% -0.98% -
  Horiz. % 100.33% 19.67% 58.36% 39.34% 18.36% 99.02% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 11.27 8.87 18.66 14.17 9.21 33.53 53.13 -22.76%
  YoY % 27.06% -52.47% 31.69% 53.85% -72.53% -36.89% -
  Horiz. % 21.21% 16.69% 35.12% 26.67% 17.33% 63.11% 100.00%
EPS 4.67 1.35 3.84 2.50 1.12 6.02 5.78 -3.49%
  YoY % 245.93% -64.84% 53.60% 123.21% -81.40% 4.15% -
  Horiz. % 80.80% 23.36% 66.44% 43.25% 19.38% 104.15% 100.00%
DPS 0.00 0.00 0.03 0.02 0.00 0.04 0.03 -
  YoY % 0.00% 0.00% 50.00% 0.00% 0.00% 33.33% -
  Horiz. % 0.00% 0.00% 100.00% 66.67% 0.00% 133.33% 100.00%
NAPS 1.5300 2.2500 2.1600 2.0700 2.0000 1.9900 1.9000 -3.54%
  YoY % -32.00% 4.17% 4.35% 3.50% 0.50% 4.74% -
  Horiz. % 80.53% 118.42% 113.68% 108.95% 105.26% 104.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 10.04 4.16 8.76 6.67 4.31 15.75 23.75 -13.36%
  YoY % 141.35% -52.51% 31.33% 54.76% -72.63% -33.68% -
  Horiz. % 42.27% 17.52% 36.88% 28.08% 18.15% 66.32% 100.00%
EPS 4.16 0.63 1.80 1.17 0.53 2.83 2.59 8.21%
  YoY % 560.32% -65.00% 53.85% 120.75% -81.27% 9.27% -
  Horiz. % 160.62% 24.32% 69.50% 45.17% 20.46% 109.27% 100.00%
DPS 0.00 0.00 0.01 0.01 0.00 0.02 0.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 0.00% 200.00% 100.00%
NAPS 1.3622 1.0565 1.0143 0.9737 0.9373 0.9349 0.8494 8.19%
  YoY % 28.94% 4.16% 4.17% 3.88% 0.26% 10.07% -
  Horiz. % 160.37% 124.38% 119.41% 114.63% 110.35% 110.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.4200 0.8000 0.8650 0.7200 0.8000 0.9650 0.9150 -
P/RPS 3.73 9.02 4.64 5.08 8.69 2.88 1.72 13.76%
  YoY % -58.65% 94.40% -8.66% -41.54% 201.74% 67.44% -
  Horiz. % 216.86% 524.42% 269.77% 295.35% 505.23% 167.44% 100.00%
P/EPS 8.99 59.24 22.51 28.89 71.28 16.03 15.81 -8.98%
  YoY % -84.82% 163.17% -22.08% -59.47% 344.67% 1.39% -
  Horiz. % 56.86% 374.70% 142.38% 182.73% 450.85% 101.39% 100.00%
EY 11.13 1.69 4.44 3.46 1.40 6.24 6.32 9.89%
  YoY % 558.58% -61.94% 28.32% 147.14% -77.56% -1.27% -
  Horiz. % 176.11% 26.74% 70.25% 54.75% 22.15% 98.73% 100.00%
DY 0.00 0.00 0.03 0.03 0.00 0.04 0.03 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 0.00% 133.33% 100.00%
P/NAPS 0.27 0.36 0.40 0.35 0.40 0.48 0.48 -9.14%
  YoY % -25.00% -10.00% 14.29% -12.50% -16.67% 0.00% -
  Horiz. % 56.25% 75.00% 83.33% 72.92% 83.33% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 30/05/18 24/05/17 26/05/16 29/05/15 29/05/14 29/05/13 -
Price 0.4050 0.6600 1.0400 0.6900 0.8500 1.0300 1.1400 -
P/RPS 3.59 7.44 5.57 4.87 9.23 3.07 2.15 8.92%
  YoY % -51.75% 33.57% 14.37% -47.24% 200.65% 42.79% -
  Horiz. % 166.98% 346.05% 259.07% 226.51% 429.30% 142.79% 100.00%
P/EPS 8.66 48.88 27.06 27.69 75.73 17.11 19.70 -12.80%
  YoY % -82.28% 80.64% -2.28% -63.44% 342.61% -13.15% -
  Horiz. % 43.96% 248.12% 137.36% 140.56% 384.42% 86.85% 100.00%
EY 11.54 2.05 3.70 3.61 1.32 5.84 5.08 14.65%
  YoY % 462.93% -44.59% 2.49% 173.48% -77.40% 14.96% -
  Horiz. % 227.17% 40.35% 72.83% 71.06% 25.98% 114.96% 100.00%
DY 0.00 0.00 0.03 0.03 0.00 0.04 0.03 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 0.00% 133.33% 100.00%
P/NAPS 0.26 0.29 0.48 0.33 0.43 0.52 0.60 -13.00%
  YoY % -10.34% -39.58% 45.45% -23.26% -17.31% -13.33% -
  Horiz. % 43.33% 48.33% 80.00% 55.00% 71.67% 86.67% 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
 
 

297  283  410  1309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 VC 0.05+0.02 
 CAREPLS 0.27+0.045 
 HSI-H8M 0.665+0.005 
 EKOVEST 0.375-0.005 
 HSI-C9J 0.18-0.025 
 REACH 0.035-0.005 
 HIBISCS 0.31-0.015 
 ARMADA 0.1350.00 
 LKL 0.24+0.035 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This medical items stock will FLY FLY SOON as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers