[SYMLIFE] QoQ Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 67.13%
YoY- 39.86%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 63,786 41,981 122,956 97,950 67,488 36,865 232,690 -57.76%
PBT 29,084 16,664 37,968 31,247 17,585 13,636 33,911 -9.72%
Tax 2,941 -1,151 -5,921 -2,454 -596 -608 -3,652 -
NP 32,025 15,513 32,047 28,793 16,989 13,028 30,259 3.85%
-
NP to SH 31,660 15,409 33,157 29,349 17,561 13,328 31,822 -0.33%
-
Tax Rate -10.11% 6.91% 15.59% 7.85% 3.39% 4.46% 10.77% -
Total Cost 31,761 26,468 90,909 69,157 50,499 23,837 202,431 -70.87%
-
Net Worth 685,257 668,337 634,497 631,677 617,312 622,724 609,204 8.15%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - 84 -
Div Payout % - - - - - - 0.27% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 685,257 668,337 634,497 631,677 617,312 622,724 609,204 8.15%
NOSH 310,000 310,000 310,000 310,000 281,878 281,775 282,039 6.49%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 50.21% 36.95% 26.06% 29.40% 25.17% 35.34% 13.00% -
ROE 4.62% 2.31% 5.23% 4.65% 2.84% 2.14% 5.22% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 22.62 14.89 43.60 34.73 23.94 13.08 82.50 -57.76%
EPS 11.23 5.46 11.76 10.41 6.23 4.73 11.28 -0.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 2.43 2.37 2.25 2.24 2.19 2.21 2.16 8.16%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.71 6.39 18.72 14.91 10.27 5.61 35.43 -57.77%
EPS 4.82 2.35 5.05 4.47 2.67 2.03 4.84 -0.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 1.0433 1.0175 0.966 0.9617 0.9398 0.9481 0.9275 8.15%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.505 0.60 0.80 0.72 0.885 1.00 0.865 -
P/RPS 2.23 4.03 1.83 2.07 3.70 7.64 1.05 65.14%
P/EPS 4.50 10.98 6.80 6.92 14.21 21.14 7.67 -29.89%
EY 22.23 9.11 14.70 14.45 7.04 4.73 13.04 42.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 0.21 0.25 0.36 0.32 0.40 0.45 0.40 -34.89%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 30/05/18 28/02/18 28/11/17 29/08/17 24/05/17 -
Price 0.35 0.55 0.66 0.80 0.80 0.89 1.04 -
P/RPS 1.55 3.69 1.51 2.30 3.34 6.80 1.26 14.79%
P/EPS 3.12 10.07 5.61 7.69 12.84 18.82 9.22 -51.40%
EY 32.08 9.93 17.81 13.01 7.79 5.31 10.85 105.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 0.14 0.23 0.29 0.36 0.37 0.40 0.48 -55.98%

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