[SYMLIFE] QoQ Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 12.04%
YoY- 81.3%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 259,354 256,612 198,881 184,798 127,572 167,924 122,956 64.39%
PBT 118,014 135,536 95,681 69,104 58,168 66,656 37,968 112.83%
Tax -32,472 -32,760 -20,254 1,972 5,882 -4,604 -5,921 210.66%
NP 85,542 102,776 75,427 71,076 64,050 62,052 32,047 92.31%
-
NP to SH 94,756 112,676 78,204 70,945 63,320 61,636 33,157 101.25%
-
Tax Rate 27.52% 24.17% 21.17% -2.85% -10.11% 6.91% 15.59% -
Total Cost 173,812 153,836 123,454 113,722 63,522 105,872 90,909 53.98%
-
Net Worth 866,243 850,201 818,118 612,547 685,257 668,337 634,497 23.04%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 866,243 850,201 818,118 612,547 685,257 668,337 634,497 23.04%
NOSH 590,281 590,281 590,281 590,281 310,000 310,000 310,000 53.56%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 32.98% 40.05% 37.93% 38.46% 50.21% 36.95% 26.06% -
ROE 10.94% 13.25% 9.56% 11.58% 9.24% 9.22% 5.23% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 48.50 47.99 37.19 44.95 45.24 59.55 43.60 7.35%
EPS 17.72 21.08 20.75 21.81 22.46 21.84 11.76 31.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.59 1.53 1.49 2.43 2.37 2.25 -19.65%
Adjusted Per Share Value based on latest NOSH - 590,281
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 36.20 35.82 27.76 25.79 17.81 23.44 17.16 64.41%
EPS 13.23 15.73 10.92 9.90 8.84 8.60 4.63 101.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2091 1.1867 1.1419 0.855 0.9565 0.9329 0.8856 23.04%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.38 0.405 0.42 0.33 0.505 0.60 0.80 -
P/RPS 0.78 0.84 1.13 0.73 1.12 1.01 1.83 -43.33%
P/EPS 2.14 1.92 2.87 1.91 2.25 2.75 6.80 -53.70%
EY 46.63 52.03 34.82 52.29 44.46 36.43 14.70 115.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.27 0.22 0.21 0.25 0.36 -25.80%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 26/08/19 31/05/19 27/02/19 28/11/18 28/08/18 30/05/18 -
Price 0.385 0.38 0.405 0.395 0.35 0.55 0.66 -
P/RPS 0.79 0.79 1.09 0.88 0.77 0.92 1.51 -35.04%
P/EPS 2.17 1.80 2.77 2.29 1.56 2.52 5.61 -46.88%
EY 46.03 55.45 36.11 43.69 64.15 39.74 17.81 88.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.26 0.27 0.14 0.23 0.29 -11.84%

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