[SYMLIFE] QoQ Annualized 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- 85.89%
YoY- 15.61%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 198,881 184,798 127,572 167,924 122,956 130,600 134,976 29.51%
PBT 95,681 69,104 58,168 66,656 37,968 41,662 35,170 94.99%
Tax -20,254 1,972 5,882 -4,604 -5,921 -3,272 -1,192 562.07%
NP 75,427 71,076 64,050 62,052 32,047 38,390 33,978 70.25%
-
NP to SH 78,204 70,945 63,320 61,636 33,157 39,132 35,122 70.59%
-
Tax Rate 21.17% -2.85% -10.11% 6.91% 15.59% 7.85% 3.39% -
Total Cost 123,454 113,722 63,522 105,872 90,909 92,209 100,998 14.33%
-
Net Worth 818,118 612,547 685,257 668,337 634,497 631,677 617,312 20.67%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 818,118 612,547 685,257 668,337 634,497 631,677 617,312 20.67%
NOSH 590,281 590,281 310,000 310,000 310,000 310,000 281,878 63.75%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 37.93% 38.46% 50.21% 36.95% 26.06% 29.40% 25.17% -
ROE 9.56% 11.58% 9.24% 9.22% 5.23% 6.19% 5.69% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 37.19 44.95 45.24 59.55 43.60 46.31 47.88 -15.51%
EPS 20.75 21.81 22.46 21.84 11.76 13.88 12.46 40.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.49 2.43 2.37 2.25 2.24 2.19 -21.28%
Adjusted Per Share Value based on latest NOSH - 310,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 27.76 25.79 17.81 23.44 17.16 18.23 18.84 29.51%
EPS 10.92 9.90 8.84 8.60 4.63 5.46 4.90 70.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1419 0.855 0.9565 0.9329 0.8856 0.8817 0.8616 20.67%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.42 0.33 0.505 0.60 0.80 0.72 0.885 -
P/RPS 1.13 0.73 1.12 1.01 1.83 1.55 1.85 -28.03%
P/EPS 2.87 1.91 2.25 2.75 6.80 5.19 7.10 -45.36%
EY 34.82 52.29 44.46 36.43 14.70 19.27 14.08 82.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.22 0.21 0.25 0.36 0.32 0.40 -23.06%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 27/02/19 28/11/18 28/08/18 30/05/18 28/02/18 28/11/17 -
Price 0.405 0.395 0.35 0.55 0.66 0.80 0.80 -
P/RPS 1.09 0.88 0.77 0.92 1.51 1.73 1.67 -24.77%
P/EPS 2.77 2.29 1.56 2.52 5.61 5.77 6.42 -42.93%
EY 36.11 43.69 64.15 39.74 17.81 17.35 15.58 75.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.14 0.23 0.29 0.36 0.37 -20.97%

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