[SYMLIFE] QoQ Cumulative 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- 105.46%
YoY- 80.29%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 64,153 198,881 138,599 63,786 41,981 122,956 97,950 -24.64%
PBT 33,884 95,681 51,828 29,084 16,664 37,968 31,247 5.56%
Tax -8,190 -20,254 1,479 2,941 -1,151 -5,921 -2,454 123.81%
NP 25,694 75,427 53,307 32,025 15,513 32,047 28,793 -7.32%
-
NP to SH 28,169 78,204 53,209 31,660 15,409 33,157 29,349 -2.70%
-
Tax Rate 24.17% 21.17% -2.85% -10.11% 6.91% 15.59% 7.85% -
Total Cost 38,459 123,454 85,292 31,761 26,468 90,909 69,157 -32.44%
-
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 3.31% 9.56% 8.69% 4.62% 2.31% 5.23% 4.65% -
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 12.00 37.19 33.71 22.62 14.89 43.60 34.73 -50.85%
EPS 5.27 20.75 16.36 11.23 5.46 11.76 10.41 -36.55%
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 9.77 30.28 21.10 9.71 6.39 18.72 14.91 -24.61%
EPS 4.29 11.91 8.10 4.82 2.35 5.05 4.47 -2.71%
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 3.38 1.13 0.98 2.23 4.03 1.83 2.07 38.78%
P/EPS 7.69 2.87 2.55 4.50 10.98 6.80 6.92 7.30%
EY 13.01 34.82 39.22 22.23 9.11 14.70 14.45 -6.77%
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 3.17 1.09 1.17 1.55 3.69 1.51 2.30 23.92%
P/EPS 7.21 2.77 3.05 3.12 10.07 5.61 7.69 -4.21%
EY 13.86 36.11 32.77 32.08 9.93 17.81 13.01 4.32%
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