[SYMLIFE] QoQ Cumulative 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- 51.65%
YoY- 141.19%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 97,950 67,488 36,865 232,690 180,065 117,326 47,488 61.82%
PBT 31,247 17,585 13,636 33,911 26,935 14,418 5,339 223.71%
Tax -2,454 -596 -608 -3,652 -6,992 -4,250 -1,316 51.32%
NP 28,793 16,989 13,028 30,259 19,943 10,168 4,023 270.05%
-
NP to SH 29,349 17,561 13,328 31,822 20,984 10,979 4,551 245.28%
-
Tax Rate 7.85% 3.39% 4.46% 10.77% 25.96% 29.48% 24.65% -
Total Cost 69,157 50,499 23,837 202,431 160,122 107,158 43,465 36.17%
-
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 4.65% 2.84% 2.14% 5.22% 3.51% 1.86% 0.77% -
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 34.73 23.94 13.08 82.50 63.84 41.60 16.80 62.06%
EPS 10.41 6.23 4.73 11.28 7.44 3.89 1.61 245.89%
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 13.67 9.42 5.15 32.48 25.13 16.38 6.63 61.78%
EPS 4.10 2.45 1.86 4.44 2.93 1.53 0.64 243.76%
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 2.07 3.70 7.64 1.05 1.00 1.62 4.08 -36.30%
P/EPS 6.92 14.21 21.14 7.67 8.60 17.34 42.55 -70.10%
EY 14.45 7.04 4.73 13.04 11.63 5.77 2.35 234.52%
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 2.30 3.34 6.80 1.26 1.19 1.59 4.20 -32.99%
P/EPS 7.69 12.84 18.82 9.22 10.22 16.95 43.79 -68.54%
EY 13.01 7.79 5.31 10.85 9.79 5.90 2.28 218.31%
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