[SYMLIFE] QoQ 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- 32.6%
YoY- 82.8%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
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 65,524 64,153 60,282 74,813 21,805 41,981 25,006 89.95%
PBT 25,123 33,884 26,797 22,744 12,420 16,664 6,721 140.66%
Tax -8,046 -8,190 -4,677 -1,462 4,092 -1,151 -3,467 75.19%
NP 17,077 25,694 22,120 21,282 16,512 15,513 3,254 201.68%
-
NP to SH 19,209 28,169 24,995 21,549 16,251 15,409 3,808 193.84%
-
Tax Rate 32.03% 24.17% 17.45% 6.43% -32.95% 6.91% 51.58% -
Total Cost 48,447 38,459 38,162 53,531 5,293 26,468 21,752 70.46%
-
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 26.06% 40.05% 36.69% 28.45% 75.73% 36.95% 13.01% -
ROE 2.22% 3.31% 3.06% 3.52% 2.37% 2.31% 0.60% -
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 12.25 12.00 11.27 18.20 7.73 14.89 8.87 23.99%
EPS 3.59 5.27 4.67 5.24 5.76 5.46 1.35 91.82%
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 9.15 8.95 8.41 10.44 3.04 5.86 3.49 90.02%
EPS 2.68 3.93 3.49 3.01 2.27 2.15 0.53 194.31%
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 3.10 3.38 3.73 1.81 6.53 4.03 9.02 -50.90%
P/EPS 10.58 7.69 8.99 6.30 8.76 10.98 59.24 -68.25%
EY 9.45 13.01 11.13 15.88 11.41 9.11 1.69 214.70%
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 3.14 3.17 3.59 2.17 4.53 3.69 7.44 -43.70%
P/EPS 10.72 7.21 8.66 7.54 6.07 10.07 48.88 -63.59%
EY 9.33 13.86 11.54 13.27 16.47 9.93 2.05 174.37%
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