[SYMLIFE] QoQ Annualized Quarter Result on 31-Mar-2017 [#4]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 13.74%
YoY- 141.19%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 130,600 134,976 147,460 232,690 240,086 234,652 189,952 -22.04%
PBT 41,662 35,170 54,544 33,911 35,913 28,836 21,356 55.93%
Tax -3,272 -1,192 -2,432 -3,652 -9,322 -8,500 -5,264 -27.10%
NP 38,390 33,978 52,112 30,259 26,590 20,336 16,092 78.25%
-
NP to SH 39,132 35,122 53,312 31,822 27,978 21,958 18,204 66.33%
-
Tax Rate 7.85% 3.39% 4.46% 10.77% 25.96% 29.48% 24.65% -
Total Cost 92,209 100,998 95,348 202,431 213,496 214,316 173,860 -34.40%
-
Net Worth 631,677 617,312 622,724 609,204 597,931 589,419 587,955 4.88%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - 84 - - - -
Div Payout % - - - 0.27% - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 631,677 617,312 622,724 609,204 597,931 589,419 587,955 4.88%
NOSH 310,000 281,878 281,775 282,039 310,000 310,000 282,670 6.32%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 29.40% 25.17% 35.34% 13.00% 11.08% 8.67% 8.47% -
ROE 6.19% 5.69% 8.56% 5.22% 4.68% 3.73% 3.10% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 46.31 47.88 52.33 82.50 85.12 83.20 67.20 -21.92%
EPS 13.88 12.46 18.92 11.28 9.92 7.78 6.44 66.62%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 2.24 2.19 2.21 2.16 2.12 2.09 2.08 5.05%
Adjusted Per Share Value based on latest NOSH - 282,031
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 18.23 18.84 20.58 32.48 33.51 32.75 26.51 -22.03%
EPS 5.46 4.90 7.44 4.44 3.91 3.06 2.54 66.32%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.8817 0.8616 0.8692 0.8503 0.8346 0.8227 0.8207 4.88%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.72 0.885 1.00 0.865 0.64 0.675 0.685 -
P/RPS 1.55 1.85 1.91 1.05 0.75 0.81 1.02 32.07%
P/EPS 5.19 7.10 5.29 7.67 6.45 8.67 10.64 -37.95%
EY 19.27 14.08 18.92 13.04 15.50 11.53 9.40 61.16%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.32 0.40 0.45 0.40 0.30 0.32 0.33 -2.02%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 28/11/17 29/08/17 24/05/17 27/02/17 22/11/16 25/08/16 -
Price 0.80 0.80 0.89 1.04 0.76 0.66 0.705 -
P/RPS 1.73 1.67 1.70 1.26 0.89 0.79 1.05 39.37%
P/EPS 5.77 6.42 4.70 9.22 7.66 8.48 10.95 -34.68%
EY 17.35 15.58 21.26 10.85 13.05 11.80 9.13 53.24%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.40 0.48 0.36 0.32 0.34 3.87%

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