[SYMLIFE] QoQ Annualized Quarter 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- 11.42%
YoY- 39.86%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 127,572 167,924 122,956 130,600 134,976 147,460 232,690 -32.98%
PBT 58,168 66,656 37,968 41,662 35,170 54,544 33,911 43.24%
Tax 5,882 -4,604 -5,921 -3,272 -1,192 -2,432 -3,652 -
NP 64,050 62,052 32,047 38,390 33,978 52,112 30,259 64.78%
-
NP to SH 63,320 61,636 33,157 39,132 35,122 53,312 31,822 58.13%
-
Tax Rate -10.11% 6.91% 15.59% 7.85% 3.39% 4.46% 10.77% -
Total Cost 63,522 105,872 90,909 92,209 100,998 95,348 202,431 -53.78%
-
Net Worth 685,257 668,337 634,497 631,677 617,312 622,724 609,204 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 -
Div Payout % - - - - - - 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 685,257 668,337 634,497 631,677 617,312 622,724 609,204 8.15%
NOSH 310,000 310,000 310,000 310,000 281,878 281,775 282,039 6.49%
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 50.21% 36.95% 26.06% 29.40% 25.17% 35.34% 13.00% -
ROE 9.24% 9.22% 5.23% 6.19% 5.69% 8.56% 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 45.24 59.55 43.60 46.31 47.88 52.33 82.50 -32.97%
EPS 22.46 21.84 11.76 13.88 12.46 18.92 11.28 58.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 17.81 23.44 17.16 18.23 18.84 20.58 32.48 -32.98%
EPS 8.84 8.60 4.63 5.46 4.90 7.44 4.44 58.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.9565 0.9329 0.8856 0.8817 0.8616 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 1.12 1.01 1.83 1.55 1.85 1.91 1.05 4.39%
P/EPS 2.25 2.75 6.80 5.19 7.10 5.29 7.67 -55.81%
EY 44.46 36.43 14.70 19.27 14.08 18.92 13.04 126.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 0.77 0.92 1.51 1.73 1.67 1.70 1.26 -27.96%
P/EPS 1.56 2.52 5.61 5.77 6.42 4.70 9.22 -69.37%
EY 64.15 39.74 17.81 17.35 15.58 21.26 10.85 226.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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