[SYMLIFE] QoQ Annualized Quarter Result on 30-Sep-2018 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 2.73%
YoY- 80.29%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 256,612 198,881 184,798 127,572 167,924 122,956 130,600 57.06%
PBT 135,536 95,681 69,104 58,168 66,656 37,968 41,662 120.02%
Tax -32,760 -20,254 1,972 5,882 -4,604 -5,921 -3,272 366.50%
NP 102,776 75,427 71,076 64,050 62,052 32,047 38,390 93.15%
-
NP to SH 112,676 78,204 70,945 63,320 61,636 33,157 39,132 102.78%
-
Tax Rate 24.17% 21.17% -2.85% -10.11% 6.91% 15.59% 7.85% -
Total Cost 153,836 123,454 113,722 63,522 105,872 90,909 92,209 40.79%
-
Net Worth 850,201 818,118 612,547 685,257 668,337 634,497 631,677 21.97%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 850,201 818,118 612,547 685,257 668,337 634,497 631,677 21.97%
NOSH 590,281 590,281 590,281 310,000 310,000 310,000 310,000 53.80%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 40.05% 37.93% 38.46% 50.21% 36.95% 26.06% 29.40% -
ROE 13.25% 9.56% 11.58% 9.24% 9.22% 5.23% 6.19% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 47.99 37.19 44.95 45.24 59.55 43.60 46.31 2.41%
EPS 21.08 20.75 21.81 22.46 21.84 11.76 13.88 32.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.53 1.49 2.43 2.37 2.25 2.24 -20.47%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 39.07 30.28 28.14 19.42 25.57 18.72 19.88 57.09%
EPS 17.15 11.91 10.80 9.64 9.38 5.05 5.96 102.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2944 1.2456 0.9326 1.0433 1.0175 0.966 0.9617 21.97%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.405 0.42 0.33 0.505 0.60 0.80 0.72 -
P/RPS 0.84 1.13 0.73 1.12 1.01 1.83 1.55 -33.60%
P/EPS 1.92 2.87 1.91 2.25 2.75 6.80 5.19 -48.56%
EY 52.03 34.82 52.29 44.46 36.43 14.70 19.27 94.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.22 0.21 0.25 0.36 0.32 -15.21%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 31/05/19 27/02/19 28/11/18 28/08/18 30/05/18 28/02/18 -
Price 0.38 0.405 0.395 0.35 0.55 0.66 0.80 -
P/RPS 0.79 1.09 0.88 0.77 0.92 1.51 1.73 -40.78%
P/EPS 1.80 2.77 2.29 1.56 2.52 5.61 5.77 -54.10%
EY 55.45 36.11 43.69 64.15 39.74 17.81 17.35 117.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.27 0.14 0.23 0.29 0.36 -23.74%

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