Highlights

[SYMLIFE] YoY TTM 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 -     -17.19%    YoY -     4.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 198,881 122,956 232,690 144,279 284,954 391,191 406,906 -11.24%
  YoY % 61.75% -47.16% 61.28% -49.37% -27.16% -3.86% -
  Horiz. % 48.88% 30.22% 57.19% 35.46% 70.03% 96.14% 100.00%
PBT 78,625 37,968 33,911 17,581 53,383 64,392 109,951 -5.43%
  YoY % 107.08% 11.96% 92.88% -67.07% -17.10% -41.44% -
  Horiz. % 71.51% 34.53% 30.84% 15.99% 48.55% 58.56% 100.00%
Tax -3,198 -5,921 -3,652 -6,594 -11,686 -13,478 -24,053 -28.55%
  YoY % 45.99% -62.13% 44.62% 43.57% 13.30% 43.97% -
  Horiz. % 13.30% 24.62% 15.18% 27.41% 48.58% 56.03% 100.00%
NP 75,427 32,047 30,259 10,987 41,697 50,914 85,898 -2.14%
  YoY % 135.36% 5.91% 175.41% -73.65% -18.10% -40.73% -
  Horiz. % 87.81% 37.31% 35.23% 12.79% 48.54% 59.27% 100.00%
NP to SH 78,204 33,157 31,822 13,194 43,023 51,624 86,591 -1.68%
  YoY % 135.86% 4.20% 141.19% -69.33% -16.66% -40.38% -
  Horiz. % 90.31% 38.29% 36.75% 15.24% 49.69% 59.62% 100.00%
Tax Rate 4.07 % 15.59 % 10.77 % 37.51 % 21.89 % 20.93 % 21.88 % -24.44%
  YoY % -73.89% 44.75% -71.29% 71.36% 4.59% -4.34% -
  Horiz. % 18.60% 71.25% 49.22% 171.44% 100.05% 95.66% 100.00%
Total Cost 123,454 90,909 202,431 133,292 243,257 340,277 321,008 -14.72%
  YoY % 35.80% -55.09% 51.87% -45.21% -28.51% 6.00% -
  Horiz. % 38.46% 28.32% 63.06% 41.52% 75.78% 106.00% 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 0 0 84 56 0 112 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 % - % - % 0.27 % 0.43 % - % 0.22 % 0.09 % -
  YoY % 0.00% 0.00% -37.21% 0.00% 0.00% 144.44% -
  Horiz. % 0.00% 0.00% 300.00% 477.78% 0.00% 244.44% 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 37.93 % 26.06 % 13.00 % 7.62 % 14.63 % 13.02 % 21.11 % 10.25%
  YoY % 45.55% 100.46% 70.60% -47.92% 12.37% -38.32% -
  Horiz. % 179.68% 123.45% 61.58% 36.10% 69.30% 61.68% 100.00%
ROE 9.56 % 5.23 % 5.22 % 2.26 % 7.64 % 9.19 % 16.97 % -9.12%
  YoY % 82.79% 0.19% 130.97% -70.42% -16.87% -45.85% -
  Horiz. % 56.33% 30.82% 30.76% 13.32% 45.02% 54.15% 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 37.19 43.60 82.50 51.07 101.25 138.64 151.55 -20.87%
  YoY % -14.70% -47.15% 61.54% -49.56% -26.97% -8.52% -
  Horiz. % 24.54% 28.77% 54.44% 33.70% 66.81% 91.48% 100.00%
EPS 14.63 11.76 11.28 4.67 15.29 18.30 32.25 -12.34%
  YoY % 24.40% 4.26% 141.54% -69.46% -16.45% -43.26% -
  Horiz. % 45.36% 36.47% 34.98% 14.48% 47.41% 56.74% 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 33.12 20.47 38.74 24.02 47.45 65.14 67.75 -11.24%
  YoY % 61.80% -47.16% 61.28% -49.38% -27.16% -3.85% -
  Horiz. % 48.89% 30.21% 57.18% 35.45% 70.04% 96.15% 100.00%
EPS 13.02 5.52 5.30 2.20 7.16 8.60 14.42 -1.69%
  YoY % 135.87% 4.15% 140.91% -69.27% -16.74% -40.36% -
  Horiz. % 90.29% 38.28% 36.75% 15.26% 49.65% 59.64% 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 1.13 1.83 1.05 1.41 0.79 0.70 0.60 11.12%
  YoY % -38.25% 74.29% -25.53% 78.48% 12.86% 16.67% -
  Horiz. % 188.33% 305.00% 175.00% 235.00% 131.67% 116.67% 100.00%
P/EPS 2.87 6.80 7.67 15.42 5.23 5.27 2.84 0.18%
  YoY % -57.79% -11.34% -50.26% 194.84% -0.76% 85.56% -
  Horiz. % 101.06% 239.44% 270.07% 542.96% 184.15% 185.56% 100.00%
EY 34.82 14.70 13.04 6.49 19.11 18.96 35.25 -0.20%
  YoY % 136.87% 12.73% 100.92% -66.04% 0.79% -46.21% -
  Horiz. % 98.78% 41.70% 36.99% 18.41% 54.21% 53.79% 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 1.09 1.51 1.26 1.35 0.84 0.74 0.75 6.43%
  YoY % -27.81% 19.84% -6.67% 60.71% 13.51% -1.33% -
  Horiz. % 145.33% 201.33% 168.00% 180.00% 112.00% 98.67% 100.00%
P/EPS 2.77 5.61 9.22 14.77 5.56 5.63 3.53 -3.96%
  YoY % -50.62% -39.15% -37.58% 165.65% -1.24% 59.49% -
  Horiz. % 78.47% 158.92% 261.19% 418.41% 157.51% 159.49% 100.00%
EY 36.11 17.81 10.85 6.77 17.98 17.76 28.29 4.15%
  YoY % 102.75% 64.15% 60.27% -62.35% 1.24% -37.22% -
  Horiz. % 127.64% 62.96% 38.35% 23.93% 63.56% 62.78% 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.
 


 

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

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers