[SYMLIFE] QoQ Annualized Quarter Result on 30-Sep-2017 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -34.12%
YoY- 59.95%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 167,924 122,956 130,600 134,976 147,460 232,690 240,086 -21.25%
PBT 66,656 37,968 41,662 35,170 54,544 33,911 35,913 51.19%
Tax -4,604 -5,921 -3,272 -1,192 -2,432 -3,652 -9,322 -37.59%
NP 62,052 32,047 38,390 33,978 52,112 30,259 26,590 76.21%
-
NP to SH 61,636 33,157 39,132 35,122 53,312 31,822 27,978 69.55%
-
Tax Rate 6.91% 15.59% 7.85% 3.39% 4.46% 10.77% 25.96% -
Total Cost 105,872 90,909 92,209 100,998 95,348 202,431 213,496 -37.42%
-
Net Worth 668,337 634,497 631,677 617,312 622,724 609,204 597,931 7.72%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - 84 - -
Div Payout % - - - - - 0.27% - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 668,337 634,497 631,677 617,312 622,724 609,204 597,931 7.72%
NOSH 310,000 310,000 310,000 281,878 281,775 282,039 310,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 36.95% 26.06% 29.40% 25.17% 35.34% 13.00% 11.08% -
ROE 9.22% 5.23% 6.19% 5.69% 8.56% 5.22% 4.68% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 59.55 43.60 46.31 47.88 52.33 82.50 85.12 -21.24%
EPS 21.84 11.76 13.88 12.46 18.92 11.28 9.92 69.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 2.37 2.25 2.24 2.19 2.21 2.16 2.12 7.73%
Adjusted Per Share Value based on latest NOSH - 282,200
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 25.57 18.72 19.88 20.55 22.45 35.43 36.55 -21.24%
EPS 9.38 5.05 5.96 5.35 8.12 4.84 4.26 69.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 1.0175 0.966 0.9617 0.9398 0.9481 0.9275 0.9103 7.72%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.60 0.80 0.72 0.885 1.00 0.865 0.64 -
P/RPS 1.01 1.83 1.55 1.85 1.91 1.05 0.75 22.01%
P/EPS 2.75 6.80 5.19 7.10 5.29 7.67 6.45 -43.44%
EY 36.43 14.70 19.27 14.08 18.92 13.04 15.50 77.05%
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.25 0.36 0.32 0.40 0.45 0.40 0.30 -11.47%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 28/02/18 28/11/17 29/08/17 24/05/17 27/02/17 -
Price 0.55 0.66 0.80 0.80 0.89 1.04 0.76 -
P/RPS 0.92 1.51 1.73 1.67 1.70 1.26 0.89 2.24%
P/EPS 2.52 5.61 5.77 6.42 4.70 9.22 7.66 -52.44%
EY 39.74 17.81 17.35 15.58 21.26 10.85 13.05 110.52%
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.23 0.29 0.36 0.37 0.40 0.48 0.36 -25.88%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment