[SYMLIFE] QoQ TTM 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- 4.66%
YoY- 42.87%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 119,254 128,072 122,956 149,899 182,176 221,391 232,690 -35.93%
PBT 49,467 40,996 37,968 37,929 36,784 41,914 33,911 28.59%
Tax -2,384 -6,464 -5,921 1,056 172 -2,774 -3,652 -24.72%
NP 47,083 34,532 32,047 38,985 36,956 39,140 30,259 34.24%
-
NP to SH 47,256 35,238 33,157 40,038 38,255 40,450 31,822 30.13%
-
Tax Rate 4.82% 15.77% 15.59% -2.78% -0.47% 6.62% 10.77% -
Total Cost 72,171 93,540 90,909 110,914 145,220 182,251 202,431 -49.68%
-
Net Worth 685,257 668,337 634,497 631,677 618,018 622,724 609,188 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 84 84 84 -
Div Payout % - - - 0.21% 0.22% 0.21% 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 685,257 668,337 634,497 631,677 618,018 622,724 609,188 8.15%
NOSH 310,000 310,000 310,000 310,000 282,200 281,775 282,031 6.50%
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 39.48% 26.96% 26.06% 26.01% 20.29% 17.68% 13.00% -
ROE 6.90% 5.27% 5.23% 6.34% 6.19% 6.50% 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 42.29 45.42 43.60 53.16 64.56 78.57 82.50 -35.92%
EPS 16.76 12.50 11.76 14.20 13.56 14.36 11.28 30.17%
DPS 0.00 0.00 0.00 0.03 0.03 0.03 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 16.65 17.88 17.16 20.92 25.43 30.90 32.48 -35.92%
EPS 6.60 4.92 4.63 5.59 5.34 5.65 4.44 30.21%
DPS 0.00 0.00 0.00 0.01 0.01 0.01 0.01 -
NAPS 0.9565 0.9329 0.8856 0.8817 0.8626 0.8692 0.8503 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 1.19 1.32 1.83 1.35 1.37 1.27 1.05 8.69%
P/EPS 3.01 4.80 6.80 5.07 6.53 6.97 7.67 -46.36%
EY 33.18 20.83 14.70 19.72 15.32 14.36 13.04 86.27%
DY 0.00 0.00 0.00 0.04 0.03 0.03 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 0.83 1.21 1.51 1.51 1.24 1.13 1.26 -24.27%
P/EPS 2.09 4.40 5.61 5.63 5.90 6.20 9.22 -62.78%
EY 47.88 22.72 17.81 17.75 16.94 16.13 10.85 168.79%
DY 0.00 0.00 0.00 0.04 0.04 0.03 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