[SYMLIFE] QoQ Cumulative 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- -53.53%
YoY- 15.61%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 198,881 138,599 63,786 41,981 122,956 97,950 67,488 105.68%
PBT 95,681 51,828 29,084 16,664 37,968 31,247 17,585 209.67%
Tax -20,254 1,479 2,941 -1,151 -5,921 -2,454 -596 951.41%
NP 75,427 53,307 32,025 15,513 32,047 28,793 16,989 170.37%
-
NP to SH 78,204 53,209 31,660 15,409 33,157 29,349 17,561 170.92%
-
Tax Rate 21.17% -2.85% -10.11% 6.91% 15.59% 7.85% 3.39% -
Total Cost 123,454 85,292 31,761 26,468 90,909 69,157 50,499 81.57%
-
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% 8.69% 4.62% 2.31% 5.23% 4.65% 2.84% -
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 33.71 22.62 14.89 43.60 34.73 23.94 34.16%
EPS 20.75 16.36 11.23 5.46 11.76 10.41 6.23 123.18%
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 19.35 8.90 5.86 17.16 13.67 9.42 105.68%
EPS 10.92 7.43 4.42 2.15 4.63 4.10 2.45 171.08%
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 0.98 2.23 4.03 1.83 2.07 3.70 -54.68%
P/EPS 2.87 2.55 4.50 10.98 6.80 6.92 14.21 -65.60%
EY 34.82 39.22 22.23 9.11 14.70 14.45 7.04 190.57%
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 1.17 1.55 3.69 1.51 2.30 3.34 -52.63%
P/EPS 2.77 3.05 3.12 10.07 5.61 7.69 12.84 -64.06%
EY 36.11 32.77 32.08 9.93 17.81 13.01 7.79 178.26%
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