[SYMLIFE] QoQ TTM 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- -5.43%
YoY- 90.99%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 128,072 122,956 149,899 182,176 221,391 232,690 220,103 -30.37%
PBT 40,996 37,968 37,929 36,784 41,914 33,911 37,816 5.54%
Tax -6,464 -5,921 1,056 172 -2,774 -3,652 -11,054 -30.14%
NP 34,532 32,047 38,985 36,956 39,140 30,259 26,762 18.57%
-
NP to SH 35,238 33,157 40,038 38,255 40,450 31,822 28,025 16.54%
-
Tax Rate 15.77% 15.59% -2.78% -0.47% 6.62% 10.77% 29.23% -
Total Cost 93,540 90,909 110,914 145,220 182,251 202,431 193,341 -38.45%
-
Net Worth 668,337 634,497 631,677 618,018 622,724 609,188 597,871 7.73%
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 84 84 84 56 -
Div Payout % - - 0.21% 0.22% 0.21% 0.27% 0.20% -
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 668,337 634,497 631,677 618,018 622,724 609,188 597,871 7.73%
NOSH 310,000 310,000 310,000 282,200 281,775 282,031 282,015 6.52%
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 26.96% 26.06% 26.01% 20.29% 17.68% 13.00% 12.16% -
ROE 5.27% 5.23% 6.34% 6.19% 6.50% 5.22% 4.69% -
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 45.42 43.60 53.16 64.56 78.57 82.50 78.05 -30.36%
EPS 12.50 11.76 14.20 13.56 14.36 11.28 9.94 16.55%
DPS 0.00 0.00 0.03 0.03 0.03 0.03 0.02 -
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 19.50 18.72 22.82 27.74 33.71 35.43 33.51 -30.36%
EPS 5.36 5.05 6.10 5.82 6.16 4.84 4.27 16.41%
DPS 0.00 0.00 0.01 0.01 0.01 0.01 0.01 -
NAPS 1.0175 0.966 0.9617 0.9409 0.9481 0.9275 0.9102 7.73%
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 1.32 1.83 1.35 1.37 1.27 1.05 0.82 37.47%
P/EPS 4.80 6.80 5.07 6.53 6.97 7.67 6.44 -17.83%
EY 20.83 14.70 19.72 15.32 14.36 13.04 15.53 21.68%
DY 0.00 0.00 0.04 0.03 0.03 0.03 0.03 -
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 1.21 1.51 1.51 1.24 1.13 1.26 0.97 15.92%
P/EPS 4.40 5.61 5.63 5.90 6.20 9.22 7.65 -30.90%
EY 22.72 17.81 17.75 16.94 16.13 10.85 13.08 44.64%
DY 0.00 0.00 0.04 0.04 0.03 0.03 0.03 -
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