[SYMLIFE] YoY Annualized Quarter Result on 30-Jun-2017 [#1]

Stock

[SYMLIFE] SYMPHONY LIFE BERHAD

Announcement Date

29-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

30-Jun-2017 [#1]

Profit Trend

QoQ- 67.53%

YoY- 192.86%

Quarter Report

SymLife - 1Q 31 March 2018 Announcement.pdf

Latest QR

Upcoming QR

SYMLIFE's Result

SYMLIFE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annualized Quarter Result
Revenue	122,008	256,612	167,924	147,460	189,952	159,980	330,920	-15.30%
YoY %	-52.45%	52.81%	13.88%	-22.37%	18.73%	-51.66%	-	-
Horiz. %	36.87%	77.55%	50.74%	44.56%	57.40%	48.34%	100.00%	-
PBT	28,312	135,536	66,656	54,544	21,356	12,400	58,708	-11.43%
YoY %	-79.11%	103.34%	22.21%	155.40%	72.23%	-78.88%	-	-
Horiz. %	48.23%	230.86%	113.54%	92.91%	36.38%	21.12%	100.00%	-
Tax	-10,856	-32,760	-4,604	-2,432	-5,264	-7,700	-15,428	-5.68%
YoY %	66.86%	-611.56%	-89.31%	53.80%	31.64%	50.09%	-	-
Horiz. %	70.37%	212.34%	29.84%	15.76%	34.12%	49.91%	100.00%	-
NP	17,456	102,776	62,052	52,112	16,092	4,700	43,280	-14.03%
YoY %	-83.02%	65.63%	19.07%	223.84%	242.38%	-89.14%	-	-
Horiz. %	40.33%	237.47%	143.37%	120.41%	37.18%	10.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,720	112,676	61,636	53,312	18,204	8,168	44,056	-9.17%
YoY %	-78.06%	82.81%	15.61%	192.86%	122.87%	-81.46%	-	-
Horiz. %	56.11%	255.76%	139.90%	121.01%	41.32%	18.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.34%	24.17%	6.91%	4.46%	24.65%	62.10%	26.28%	-
YoY %	58.63%	249.78%	54.93%	-81.91%	-60.31%	136.30%	-	-
Horiz. %	145.89%	91.97%	26.29%	16.97%	93.80%	236.30%	100.00%	-
Total Cost	104,552	153,836	105,872	95,348	173,860	155,280	287,640	-15.50%
YoY %	-32.04%	45.30%	11.04%	-45.16%	11.97%	-46.02%	-	-
Horiz. %	36.35%	53.48%	36.81%	33.15%	60.44%	53.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	888,366	850,201	668,337	622,724	587,955	601,255	573,292	7.56%
YoY %	4.49%	27.21%	7.32%	5.91%	-2.21%	4.88%	-	-
Horiz. %	154.96%	148.30%	116.58%	108.62%	102.56%	104.88%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	888,366	850,201	668,337	622,724	587,955	601,255	573,292	7.56%
YoY %	4.49%	27.21%	7.32%	5.91%	-2.21%	4.88%	-	-
Horiz. %	154.96%	148.30%	116.58%	108.62%	102.56%	104.88%	100.00%	-
NOSH	600,572	590,281	310,000	281,775	282,670	283,611	282,410	13.38%
YoY %	1.74%	90.41%	10.02%	-0.32%	-0.33%	0.43%	-	-
Horiz. %	212.66%	209.02%	109.77%	99.78%	100.09%	100.43%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	14.31%	40.05%	36.95%	35.34%	8.47%	2.94%	13.08%	-
YoY %	-64.27%	8.39%	4.56%	317.24%	188.10%	-77.52%	-	-
Horiz. %	109.40%	306.19%	282.49%	270.18%	64.76%	22.48%	100.00%	-
ROE	2.78%	13.25%	9.22%	8.56%	3.10%	1.36%	7.68%	-
YoY %	-79.02%	43.71%	7.71%	176.13%	127.94%	-82.29%	-	-
Horiz. %	36.20%	172.53%	120.05%	111.46%	40.36%	17.71%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	22.39	47.99	59.55	52.33	67.20	56.41	117.18	-24.08%
YoY %	-53.34%	-19.41%	13.80%	-22.13%	19.13%	-51.86%	-	-
Horiz. %	19.11%	40.95%	50.82%	44.66%	57.35%	48.14%	100.00%	-
EPS	4.52	21.08	21.84	18.92	6.44	2.88	15.60	-18.63%
YoY %	-78.56%	-3.48%	15.43%	193.79%	123.61%	-81.54%	-	-
Horiz. %	28.97%	135.13%	140.00%	121.28%	41.28%	18.46%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.63	1.59	2.37	2.21	2.08	2.12	2.03	-3.58%
YoY %	2.52%	-32.91%	7.24%	6.25%	-1.89%	4.43%	-	-
Horiz. %	80.30%	78.33%	116.75%	108.87%	102.46%	104.43%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 281,775
RPS	18.58	39.07	25.57	22.45	28.92	24.36	50.38	-15.30%
YoY %	-52.44%	52.80%	13.90%	-22.37%	18.72%	-51.65%	-	-
Horiz. %	36.88%	77.55%	50.75%	44.56%	57.40%	48.35%	100.00%	-
EPS	3.76	17.15	9.38	8.12	2.77	1.24	6.71	-9.19%
YoY %	-78.08%	82.84%	15.52%	193.14%	123.39%	-81.52%	-	-
Horiz. %	56.04%	255.59%	139.79%	121.01%	41.28%	18.48%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.3525	1.2944	1.0175	0.9481	0.8951	0.9154	0.8728	7.56%
YoY %	4.49%	27.21%	7.32%	5.92%	-2.22%	4.88%	-	-
Horiz. %	154.96%	148.30%	116.58%	108.63%	102.55%	104.88%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.38	0.405	0.60	1.00	0.685	0.82	1.03	-
P/RPS	1.70	0.84	1.01	1.91	1.02	1.45	0.88	11.58%
YoY %	102.38%	-16.83%	-47.12%	87.25%	-29.66%	64.77%	-	-
Horiz. %	193.18%	95.45%	114.77%	217.05%	115.91%	164.77%	100.00%	-
P/EPS	8.38	1.92	2.75	5.29	10.64	28.47	6.60	4.05%
YoY %	336.46%	-30.18%	-48.02%	-50.28%	-62.63%	331.36%	-	-
Horiz. %	126.97%	29.09%	41.67%	80.15%	161.21%	431.36%	100.00%	-
EY	11.94	52.03	36.43	18.92	9.40	3.51	15.15	-3.88%
YoY %	-77.05%	42.82%	92.55%	101.28%	167.81%	-76.83%	-	-
Horiz. %	78.81%	343.43%	240.46%	124.88%	62.05%	23.17%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.23	0.25	0.25	0.45	0.33	0.39	0.51	-12.41%
YoY %	-8.00%	0.00%	-44.44%	36.36%	-15.38%	-23.53%	-	-
Horiz. %	45.10%	49.02%	49.02%	88.24%	64.71%	76.47%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	24/08/20	26/08/19	28/08/18	29/08/17	25/08/16	25/08/15	25/08/14	-
Price	0.66	0.38	0.55	0.89	0.705	0.75	1.19	-
P/RPS	2.95	0.79	0.92	1.70	1.05	1.33	1.02	19.34%
YoY %	273.42%	-14.13%	-45.88%	61.90%	-21.05%	30.39%	-	-
Horiz. %	289.22%	77.45%	90.20%	166.67%	102.94%	130.39%	100.00%	-
P/EPS	14.55	1.80	2.52	4.70	10.95	26.04	7.63	11.34%
YoY %	708.33%	-28.57%	-46.38%	-57.08%	-57.95%	241.28%	-	-
Horiz. %	190.69%	23.59%	33.03%	61.60%	143.51%	341.28%	100.00%	-
EY	6.87	55.45	39.74	21.26	9.13	3.84	13.11	-10.20%
YoY %	-87.61%	39.53%	86.92%	132.86%	137.76%	-70.71%	-	-
Horiz. %	52.40%	422.96%	303.13%	162.17%	69.64%	29.29%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.40	0.24	0.23	0.40	0.34	0.35	0.59	-6.26%
YoY %	66.67%	4.35%	-42.50%	17.65%	-2.86%	-40.68%	-	-
Horiz. %	67.80%	40.68%	38.98%	67.80%	57.63%	59.32%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos