[SYMLIFE] QoQ Cumulative 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- 31.76%
YoY- 59.95%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 41,981 122,956 97,950 67,488 36,865 232,690 180,065 -62.22%
PBT 16,664 37,968 31,247 17,585 13,636 33,911 26,935 -27.45%
Tax -1,151 -5,921 -2,454 -596 -608 -3,652 -6,992 -70.06%
NP 15,513 32,047 28,793 16,989 13,028 30,259 19,943 -15.45%
-
NP to SH 15,409 33,157 29,349 17,561 13,328 31,822 20,984 -18.65%
-
Tax Rate 6.91% 15.59% 7.85% 3.39% 4.46% 10.77% 25.96% -
Total Cost 26,468 90,909 69,157 50,499 23,837 202,431 160,122 -69.97%
-
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 2.31% 5.23% 4.65% 2.84% 2.14% 5.22% 3.51% -
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 14.89 43.60 34.73 23.94 13.08 82.50 63.84 -62.21%
EPS 5.46 11.76 10.41 6.23 4.73 11.28 7.44 -18.68%
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 6.39 18.72 14.91 10.27 5.61 35.43 27.41 -62.22%
EPS 2.35 5.05 4.47 2.67 2.03 4.84 3.19 -18.47%
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 4.03 1.83 2.07 3.70 7.64 1.05 1.00 153.88%
P/EPS 10.98 6.80 6.92 14.21 21.14 7.67 8.60 17.74%
EY 9.11 14.70 14.45 7.04 4.73 13.04 11.63 -15.06%
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 3.69 1.51 2.30 3.34 6.80 1.26 1.19 113.08%
P/EPS 10.07 5.61 7.69 12.84 18.82 9.22 10.22 -0.98%
EY 9.93 17.81 13.01 7.79 5.31 10.85 9.79 0.95%
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