Highlights

[SYMLIFE] YoY TTM 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 -     4.66%    YoY -     42.87%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 163,605 149,899 220,103 130,155 353,647 439,227 382,033 -13.18%
  YoY % 9.14% -31.90% 69.11% -63.20% -19.48% 14.97% -
  Horiz. % 42.82% 39.24% 57.61% 34.07% 92.57% 114.97% 100.00%
PBT 58,549 37,929 37,816 10,441 67,253 66,840 111,505 -10.18%
  YoY % 54.36% 0.30% 262.19% -84.48% 0.62% -40.06% -
  Horiz. % 52.51% 34.02% 33.91% 9.36% 60.31% 59.94% 100.00%
Tax -1,988 1,056 -11,054 -3,615 -11,763 -16,842 -21,022 -32.49%
  YoY % -288.26% 109.55% -205.78% 69.27% 30.16% 19.88% -
  Horiz. % 9.46% -5.02% 52.58% 17.20% 55.96% 80.12% 100.00%
NP 56,561 38,985 26,762 6,826 55,490 49,998 90,483 -7.53%
  YoY % 45.08% 45.67% 292.06% -87.70% 10.98% -44.74% -
  Horiz. % 62.51% 43.09% 29.58% 7.54% 61.33% 55.26% 100.00%
NP to SH 57,017 40,038 28,025 9,312 56,848 50,178 91,365 -7.55%
  YoY % 42.41% 42.87% 200.96% -83.62% 13.29% -45.08% -
  Horiz. % 62.41% 43.82% 30.67% 10.19% 62.22% 54.92% 100.00%
Tax Rate 3.40 % -2.78 % 29.23 % 34.62 % 17.49 % 25.20 % 18.85 % -24.82%
  YoY % 222.30% -109.51% -15.57% 97.94% -30.60% 33.69% -
  Horiz. % 18.04% -14.75% 155.07% 183.66% 92.79% 133.69% 100.00%
Total Cost 107,044 110,914 193,341 123,329 298,157 389,229 291,550 -15.37%
  YoY % -3.49% -42.63% 56.77% -58.64% -23.40% 33.50% -
  Horiz. % 36.72% 38.04% 66.31% 42.30% 102.27% 133.50% 100.00%
Net Worth 612,547 631,677 597,871 588,845 592,565 542,304 494,481 3.63%
  YoY % -3.03% 5.65% 1.53% -0.63% 9.27% 9.67% -
  Horiz. % 123.88% 127.75% 120.91% 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 0 84 56 0 112 80 0 -
  YoY % 0.00% 49.75% 0.00% 0.00% 40.12% 0.00% -
  Horiz. % 0.00% 105.04% 70.15% 0.00% 140.12% 100.00% -
Div Payout % - % 0.21 % 0.20 % - % 0.20 % 0.16 % - % -
  YoY % 0.00% 5.00% 0.00% 0.00% 25.00% 0.00% -
  Horiz. % 0.00% 131.25% 125.00% 0.00% 125.00% 100.00% -
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 612,547 631,677 597,871 588,845 592,565 542,304 494,481 3.63%
  YoY % -3.03% 5.65% 1.53% -0.63% 9.27% 9.67% -
  Horiz. % 123.88% 127.75% 120.91% 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 34.57 % 26.01 % 12.16 % 5.24 % 15.69 % 11.38 % 23.68 % 6.51%
  YoY % 32.91% 113.90% 132.06% -66.60% 37.87% -51.94% -
  Horiz. % 145.99% 109.84% 51.35% 22.13% 66.26% 48.06% 100.00%
ROE 9.31 % 6.34 % 4.69 % 1.58 % 9.59 % 9.25 % 18.48 % -10.79%
  YoY % 46.85% 35.18% 196.84% -83.52% 3.68% -49.95% -
  Horiz. % 50.38% 34.31% 25.38% 8.55% 51.89% 50.05% 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 39.80 53.16 78.05 45.98 125.33 156.32 142.16 -19.11%
  YoY % -25.13% -31.89% 69.75% -63.31% -19.82% 9.96% -
  Horiz. % 28.00% 37.39% 54.90% 32.34% 88.16% 109.96% 100.00%
EPS 13.87 14.20 9.94 3.29 20.15 17.86 34.00 -13.88%
  YoY % -2.32% 42.86% 202.13% -83.67% 12.82% -47.47% -
  Horiz. % 40.79% 41.76% 29.24% 9.68% 59.26% 52.53% 100.00%
DPS 0.00 0.03 0.02 0.00 0.04 0.03 0.00 -
  YoY % 0.00% 50.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 0.00% 100.00% 66.67% 0.00% 133.33% 100.00% -
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 27.24 24.96 36.65 21.67 58.88 73.13 63.61 -13.18%
  YoY % 9.13% -31.90% 69.13% -63.20% -19.49% 14.97% -
  Horiz. % 42.82% 39.24% 57.62% 34.07% 92.56% 114.97% 100.00%
EPS 9.49 6.67 4.67 1.55 9.47 8.36 15.21 -7.56%
  YoY % 42.28% 42.83% 201.29% -83.63% 13.28% -45.04% -
  Horiz. % 62.39% 43.85% 30.70% 10.19% 62.26% 54.96% 100.00%
DPS 0.00 0.01 0.01 0.00 0.02 0.01 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 0.00% 200.00% 100.00% -
NAPS 1.0199 1.0518 0.9955 0.9805 0.9867 0.9030 0.8233 3.63%
  YoY % -3.03% 5.66% 1.53% -0.63% 9.27% 9.68% -
  Horiz. % 123.88% 127.75% 120.92% 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 0.83 1.35 0.82 1.72 0.68 0.67 0.57 6.46%
  YoY % -38.52% 64.63% -52.33% 152.94% 1.49% 17.54% -
  Horiz. % 145.61% 236.84% 143.86% 301.75% 119.30% 117.54% 100.00%
P/EPS 2.38 5.07 6.44 24.02 4.22 5.88 2.38 -
  YoY % -53.06% -21.27% -73.19% 469.19% -28.23% 147.06% -
  Horiz. % 100.00% 213.03% 270.59% 1,009.24% 177.31% 247.06% 100.00%
EY 42.03 19.72 15.53 4.16 23.70 17.01 41.97 0.02%
  YoY % 113.13% 26.98% 273.32% -82.45% 39.33% -59.47% -
  Horiz. % 100.14% 46.99% 37.00% 9.91% 56.47% 40.53% 100.00%
DY 0.00 0.04 0.03 0.00 0.05 0.03 0.00 -
  YoY % 0.00% 33.33% 0.00% 0.00% 66.67% 0.00% -
  Horiz. % 0.00% 133.33% 100.00% 0.00% 166.67% 100.00% -
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 0.99 1.51 0.97 1.54 0.68 0.64 0.57 9.63%
  YoY % -34.44% 55.67% -37.01% 126.47% 6.25% 12.28% -
  Horiz. % 173.68% 264.91% 170.18% 270.18% 119.30% 112.28% 100.00%
P/EPS 2.85 5.63 7.65 21.59 4.24 5.60 2.38 3.05%
  YoY % -49.38% -26.41% -64.57% 409.20% -24.29% 135.29% -
  Horiz. % 119.75% 236.55% 321.43% 907.14% 178.15% 235.29% 100.00%
EY 35.11 17.75 13.08 4.63 23.56 17.86 41.97 -2.93%
  YoY % 97.80% 35.70% 182.51% -80.35% 31.91% -57.45% -
  Horiz. % 83.65% 42.29% 31.17% 11.03% 56.14% 42.55% 100.00%
DY 0.00 0.04 0.03 0.00 0.05 0.03 0.00 -
  YoY % 0.00% 33.33% 0.00% 0.00% 66.67% 0.00% -
  Horiz. % 0.00% 133.33% 100.00% 0.00% 166.67% 100.00% -
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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers