Highlights

[SYMLIFE] YoY TTM Result on 2018-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     6.28%    YoY -     -12.89%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 187,123 221,053 128,072 221,391 151,772 242,219 375,569 -10.95%
  YoY % -15.35% 72.60% -42.15% 45.87% -37.34% -35.51% -
  Horiz. % 49.82% 58.86% 34.10% 58.95% 40.41% 64.49% 100.00%
PBT 50,112 95,845 40,996 41,914 19,820 41,806 63,339 -3.83%
  YoY % -47.72% 133.79% -2.19% 111.47% -52.59% -34.00% -
  Horiz. % 79.12% 151.32% 64.72% 66.17% 31.29% 66.00% 100.00%
Tax -21,367 -10,237 -6,464 -2,774 -5,985 -9,754 -13,127 8.45%
  YoY % -108.72% -58.37% -133.02% 53.65% 38.64% 25.70% -
  Horiz. % 162.77% 77.98% 49.24% 21.13% 45.59% 74.30% 100.00%
NP 28,745 85,608 34,532 39,140 13,835 32,052 50,212 -8.87%
  YoY % -66.42% 147.91% -11.77% 182.91% -56.84% -36.17% -
  Horiz. % 57.25% 170.49% 68.77% 77.95% 27.55% 63.83% 100.00%
NP to SH 40,470 90,964 35,238 40,450 15,703 34,051 51,246 -3.85%
  YoY % -55.51% 158.14% -12.89% 157.59% -53.88% -33.55% -
  Horiz. % 78.97% 177.50% 68.76% 78.93% 30.64% 66.45% 100.00%
Tax Rate 42.64 % 10.68 % 15.77 % 6.62 % 30.20 % 23.33 % 20.72 % 12.77%
  YoY % 299.25% -32.28% 138.22% -78.08% 29.45% 12.60% -
  Horiz. % 205.79% 51.54% 76.11% 31.95% 145.75% 112.60% 100.00%
Total Cost 158,378 135,445 93,540 182,251 137,937 210,167 325,357 -11.30%
  YoY % 16.93% 44.80% -48.68% 32.13% -34.37% -35.40% -
  Horiz. % 48.68% 41.63% 28.75% 56.02% 42.40% 64.60% 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 109 0 0 84 56 0 112 -0.58%
  YoY % 0.00% 0.00% 0.00% 49.75% 0.00% 0.00% -
  Horiz. % 96.58% 0.00% 0.00% 74.97% 50.06% 0.00% 100.00%
Div Payout % 0.27 % - % - % 0.21 % 0.36 % - % 0.22 % 3.47%
  YoY % 0.00% 0.00% 0.00% -41.67% 0.00% 0.00% -
  Horiz. % 122.73% 0.00% 0.00% 95.45% 163.64% 0.00% 100.00%
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 15.36 % 38.73 % 26.96 % 17.68 % 9.12 % 13.23 % 13.37 % 2.34%
  YoY % -60.34% 43.66% 52.49% 93.86% -31.07% -1.05% -
  Horiz. % 114.88% 289.68% 201.65% 132.24% 68.21% 98.95% 100.00%
ROE 4.56 % 10.70 % 5.27 % 6.50 % 2.67 % 5.66 % 8.94 % -10.60%
  YoY % -57.38% 103.04% -18.92% 143.45% -52.83% -36.69% -
  Horiz. % 51.01% 119.69% 58.95% 72.71% 29.87% 63.31% 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 34.33 41.34 45.42 78.57 53.69 85.41 132.99 -20.19%
  YoY % -16.96% -8.98% -42.19% 46.34% -37.14% -35.78% -
  Horiz. % 25.81% 31.09% 34.15% 59.08% 40.37% 64.22% 100.00%
EPS 7.43 17.01 12.50 14.36 5.56 12.01 18.15 -13.82%
  YoY % -56.32% 36.08% -12.95% 158.27% -53.71% -33.83% -
  Horiz. % 40.94% 93.72% 68.87% 79.12% 30.63% 66.17% 100.00%
DPS 0.02 0.00 0.00 0.03 0.02 0.00 0.04 -10.90%
  YoY % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 75.00% 50.00% 0.00% 100.00%
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 29.62 34.99 20.27 35.04 24.02 38.34 59.44 -10.95%
  YoY % -15.35% 72.62% -42.15% 45.88% -37.35% -35.50% -
  Horiz. % 49.83% 58.87% 34.10% 58.95% 40.41% 64.50% 100.00%
EPS 6.41 14.40 5.58 6.40 2.49 5.39 8.11 -3.84%
  YoY % -55.49% 158.06% -12.81% 157.03% -53.80% -33.54% -
  Horiz. % 79.04% 177.56% 68.80% 78.91% 30.70% 66.46% 100.00%
DPS 0.02 0.00 0.00 0.01 0.01 0.00 0.02 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 50.00% 50.00% 0.00% 100.00%
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 1.11 0.98 1.32 1.27 1.28 0.96 0.77 6.28%
  YoY % 13.27% -25.76% 3.94% -0.78% 33.33% 24.68% -
  Horiz. % 144.16% 127.27% 171.43% 164.94% 166.23% 124.68% 100.00%
P/EPS 5.12 2.38 4.80 6.97 12.33 6.83 5.68 -1.71%
  YoY % 115.13% -50.42% -31.13% -43.47% 80.53% 20.25% -
  Horiz. % 90.14% 41.90% 84.51% 122.71% 217.08% 120.25% 100.00%
EY 19.54 42.00 20.83 14.36 8.11 14.64 17.62 1.74%
  YoY % -53.48% 101.63% 45.06% 77.07% -44.60% -16.91% -
  Horiz. % 110.90% 238.37% 118.22% 81.50% 46.03% 83.09% 100.00%
DY 0.05 0.00 0.00 0.03 0.03 0.00 0.04 3.79%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 0.00% 0.00% 75.00% 75.00% 0.00% 100.00%
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 1.92 0.92 1.21 1.13 1.31 0.88 0.89 13.66%
  YoY % 108.70% -23.97% 7.08% -13.74% 48.86% -1.12% -
  Horiz. % 215.73% 103.37% 135.96% 126.97% 147.19% 98.88% 100.00%
P/EPS 8.89 2.23 4.40 6.20 12.69 6.25 6.56 5.19%
  YoY % 298.65% -49.32% -29.03% -51.14% 103.04% -4.73% -
  Horiz. % 135.52% 33.99% 67.07% 94.51% 193.45% 95.27% 100.00%
EY 11.25 44.77 22.72 16.13 7.88 16.01 15.25 -4.94%
  YoY % -74.87% 97.05% 40.86% 104.70% -50.78% 4.98% -
  Horiz. % 73.77% 293.57% 148.98% 105.77% 51.67% 104.98% 100.00%
DY 0.03 0.00 0.00 0.03 0.03 0.00 0.03 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% 100.00% 0.00% 100.00%
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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

454  491  578  924 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 DGSB 0.19-0.04 
 IRIS 0.31+0.045 
 KGROUP-OR 0.005-0.015 
 MLAB 0.0250.00 
 MAHSING 1.11-0.02 
 AT 0.08-0.005 
 KGROUP 0.060.00 
 DSONIC 0.57+0.045 
 LUSTER 0.19-0.005 

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