[SYMLIFE] QoQ TTM Result on 30-Sep-2018 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 34.11%
YoY- 23.53%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 221,053 198,881 163,605 119,254 128,072 122,956 149,899 29.65%
PBT 95,845 78,625 58,549 49,467 40,996 37,968 37,929 85.83%
Tax -10,237 -3,198 -1,988 -2,384 -6,464 -5,921 1,056 -
NP 85,608 75,427 56,561 47,083 34,532 32,047 38,985 69.18%
-
NP to SH 90,964 78,204 57,017 47,256 35,238 33,157 40,038 73.08%
-
Tax Rate 10.68% 4.07% 3.40% 4.82% 15.77% 15.59% -2.78% -
Total Cost 135,445 123,454 107,044 72,171 93,540 90,909 110,914 14.29%
-
Net Worth 850,201 818,118 612,547 685,257 668,337 634,497 631,677 21.97%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - 84 -
Div Payout % - - - - - - 0.21% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 850,201 818,118 612,547 685,257 668,337 634,497 631,677 21.97%
NOSH 590,281 590,281 590,281 310,000 310,000 310,000 310,000 53.80%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 38.73% 37.93% 34.57% 39.48% 26.96% 26.06% 26.01% -
ROE 10.70% 9.56% 9.31% 6.90% 5.27% 5.23% 6.34% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 41.34 37.19 39.80 42.29 45.42 43.60 53.16 -15.47%
EPS 17.01 14.63 13.87 16.76 12.50 11.76 14.20 12.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 1.59 1.53 1.49 2.43 2.37 2.25 2.24 -20.47%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 30.85 27.76 22.84 16.65 17.88 17.16 20.92 29.64%
EPS 12.70 10.92 7.96 6.60 4.92 4.63 5.59 73.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 1.1867 1.1419 0.855 0.9565 0.9329 0.8856 0.8817 21.96%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.405 0.42 0.33 0.505 0.60 0.80 0.72 -
P/RPS 0.98 1.13 0.83 1.19 1.32 1.83 1.35 -19.27%
P/EPS 2.38 2.87 2.38 3.01 4.80 6.80 5.07 -39.68%
EY 42.00 34.82 42.03 33.18 20.83 14.70 19.72 65.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 0.25 0.27 0.22 0.21 0.25 0.36 0.32 -15.21%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 31/05/19 27/02/19 28/11/18 28/08/18 30/05/18 28/02/18 -
Price 0.38 0.405 0.395 0.35 0.55 0.66 0.80 -
P/RPS 0.92 1.09 0.99 0.83 1.21 1.51 1.51 -28.19%
P/EPS 2.23 2.77 2.85 2.09 4.40 5.61 5.63 -46.15%
EY 44.77 36.11 35.11 47.88 22.72 17.81 17.75 85.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 0.24 0.26 0.27 0.14 0.23 0.29 0.36 -23.74%

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