[SYMLIFE] YoY Quarter Result on 30-Jun-2018 [#1]

Stock

[SYMLIFE] SYMPHONY LIFE BERHAD

Announcement Date

28-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Jun-2018 [#1]

Profit Trend

QoQ- 304.65%

YoY- 15.61%

Quarter Report

SYMLIFE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Quarter Result
Revenue	35,595	30,502	64,153	41,981	36,865	47,488	39,995	-1.92%
YoY %	16.70%	-52.45%	52.81%	13.88%	-22.37%	18.73%	-	-
Horiz. %	89.00%	76.26%	160.40%	104.97%	92.17%	118.73%	100.00%	-
PBT	-13,547	7,078	33,884	16,664	13,636	5,339	3,100	-
YoY %	-291.40%	-79.11%	103.34%	22.21%	155.40%	72.23%	-	-
Horiz. %	-437.00%	228.32%	1,093.03%	537.55%	439.87%	172.23%	100.00%	-
Tax	-1,540	-2,714	-8,190	-1,151	-608	-1,316	-1,925	-3.64%
YoY %	43.26%	66.86%	-611.56%	-89.31%	53.80%	31.64%	-	-
Horiz. %	80.00%	140.99%	425.45%	59.79%	31.58%	68.36%	100.00%	-
NP	-15,087	4,364	25,694	15,513	13,028	4,023	1,175	-
YoY %	-445.71%	-83.02%	65.63%	19.07%	223.84%	242.38%	-	-
Horiz. %	-1,284.00%	371.40%	2,186.72%	1,320.26%	1,108.77%	342.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-13,598	6,180	28,169	15,409	13,328	4,551	2,042	-
YoY %	-320.03%	-78.06%	82.81%	15.61%	192.86%	122.87%	-	-
Horiz. %	-665.92%	302.64%	1,379.48%	754.60%	652.69%	222.87%	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%	-
YoY %	-	58.63%	249.78%	54.93%	-81.91%	-60.31%	-	-
Horiz. %	-	61.74%	38.92%	11.13%	7.18%	39.69%	100.00%	-
Total Cost	50,682	26,138	38,459	26,468	23,837	43,465	38,820	4.53%
YoY %	93.90%	-32.04%	45.30%	11.04%	-45.16%	11.97%	-	-
Horiz. %	130.56%	67.33%	99.07%	68.18%	61.40%	111.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	916,377	888,366	850,201	668,337	622,724	587,955	601,255	7.26%
YoY %	3.15%	4.49%	27.21%	7.32%	5.91%	-2.21%	-	-
Horiz. %	152.41%	147.75%	141.40%	111.16%	103.57%	97.79%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	916,377	888,366	850,201	668,337	622,724	587,955	601,255	7.26%
YoY %	3.15%	4.49%	27.21%	7.32%	5.91%	-2.21%	-	-
Horiz. %	152.41%	147.75%	141.40%	111.16%	103.57%	97.79%	100.00%	-
NOSH	652,941	600,572	590,281	310,000	281,775	282,670	283,611	14.89%
YoY %	8.72%	1.74%	90.41%	10.02%	-0.32%	-0.33%	-	-
Horiz. %	230.22%	211.76%	208.13%	109.30%	99.35%	99.67%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	-42.39%	14.31%	40.05%	36.95%	35.34%	8.47%	2.94%	-
YoY %	-396.23%	-64.27%	8.39%	4.56%	317.24%	188.10%	-	-
Horiz. %	-1,441.84%	486.73%	1,362.24%	1,256.80%	1,202.04%	288.10%	100.00%	-
ROE	-1.48%	0.70%	3.31%	2.31%	2.14%	0.77%	0.34%	-
YoY %	-311.43%	-78.85%	43.29%	7.94%	177.92%	126.47%	-	-
Horiz. %	-435.29%	205.88%	973.53%	679.41%	629.41%	226.47%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	6.14	5.60	12.00	14.89	13.08	16.80	14.10	-12.92%
YoY %	9.64%	-53.33%	-19.41%	13.84%	-22.14%	19.15%	-	-
Horiz. %	43.55%	39.72%	85.11%	105.60%	92.77%	119.15%	100.00%	-
EPS	-2.34	1.13	5.27	5.46	4.73	1.61	0.72	-
YoY %	-307.08%	-78.56%	-3.48%	15.43%	193.79%	123.61%	-	-
Horiz. %	-325.00%	156.94%	731.94%	758.33%	656.94%	223.61%	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	1.58	1.63	1.59	2.37	2.21	2.08	2.12	-4.77%
YoY %	-3.07%	2.52%	-32.91%	7.24%	6.25%	-1.89%	-	-
Horiz. %	74.53%	76.89%	75.00%	111.79%	104.25%	98.11%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 310,000
RPS	5.42	4.64	9.77	6.39	5.61	7.23	6.09	-1.92%
YoY %	16.81%	-52.51%	52.90%	13.90%	-22.41%	18.72%	-	-
Horiz. %	89.00%	76.19%	160.43%	104.93%	92.12%	118.72%	100.00%	-
EPS	-2.07	0.94	4.29	2.35	2.03	0.69	0.31	-
YoY %	-320.21%	-78.09%	82.55%	15.76%	194.20%	122.58%	-	-
Horiz. %	-667.74%	303.23%	1,383.87%	758.06%	654.84%	222.58%	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	1.3952	1.3525	1.2944	1.0175	0.9481	0.8951	0.9154	7.26%
YoY %	3.16%	4.49%	27.21%	7.32%	5.92%	-2.22%	-	-
Horiz. %	152.41%	147.75%	141.40%	111.15%	103.57%	97.78%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.55	0.38	0.405	0.60	1.00	0.685	0.82	-
P/RPS	8.96	6.79	3.38	4.03	7.64	4.08	5.81	7.47%
YoY %	31.96%	100.89%	-16.13%	-47.25%	87.25%	-29.78%	-	-
Horiz. %	154.22%	116.87%	58.18%	69.36%	131.50%	70.22%	100.00%	-
P/EPS	-23.46	33.51	7.69	10.98	21.14	42.55	113.89	-
YoY %	-170.01%	335.76%	-29.96%	-48.06%	-50.32%	-62.64%	-	-
Horiz. %	-20.60%	29.42%	6.75%	9.64%	18.56%	37.36%	100.00%	-
EY	-4.26	2.98	13.01	9.11	4.73	2.35	0.88	-
YoY %	-242.95%	-77.09%	42.81%	92.60%	101.28%	167.05%	-	-
Horiz. %	-484.09%	338.64%	1,478.41%	1,035.23%	537.50%	267.05%	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	0.35	0.23	0.25	0.25	0.45	0.33	0.39	-1.78%
YoY %	52.17%	-8.00%	0.00%	-44.44%	36.36%	-15.38%	-	-
Horiz. %	89.74%	58.97%	64.10%	64.10%	115.38%	84.62%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	13/09/21	24/08/20	26/08/19	28/08/18	29/08/17	25/08/16	25/08/15	-
Price	0.57	0.66	0.38	0.55	0.89	0.705	0.75	-
P/RPS	9.29	11.79	3.17	3.69	6.80	4.20	5.32	9.72%
YoY %	-21.20%	271.92%	-14.09%	-45.74%	61.90%	-21.05%	-	-
Horiz. %	174.62%	221.62%	59.59%	69.36%	127.82%	78.95%	100.00%	-
P/EPS	-24.31	58.20	7.21	10.07	18.82	43.79	104.17	-
YoY %	-141.77%	707.21%	-28.40%	-46.49%	-57.02%	-57.96%	-	-
Horiz. %	-23.34%	55.87%	6.92%	9.67%	18.07%	42.04%	100.00%	-
EY	-4.11	1.72	13.86	9.93	5.31	2.28	0.96	-
YoY %	-338.95%	-87.59%	39.58%	87.01%	132.89%	137.50%	-	-
Horiz. %	-428.13%	179.17%	1,443.75%	1,034.38%	553.12%	237.50%	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	0.36	0.40	0.24	0.23	0.40	0.34	0.35	0.47%
YoY %	-10.00%	66.67%	4.35%	-42.50%	17.65%	-2.86%	-	-
Horiz. %	102.86%	114.29%	68.57%	65.71%	114.29%	97.14%	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