[SYMLIFE] QoQ TTM 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- 20.66%
YoY- 42.41%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 264,772 221,053 198,881 163,605 119,254 128,072 122,956 66.67%
PBT 108,548 95,845 78,625 58,549 49,467 40,996 37,968 101.30%
Tax -22,375 -10,237 -3,198 -1,988 -2,384 -6,464 -5,921 142.41%
NP 86,173 85,608 75,427 56,561 47,083 34,532 32,047 93.25%
-
NP to SH 93,922 90,964 78,204 57,017 47,256 35,238 33,157 100.07%
-
Tax Rate 20.61% 10.68% 4.07% 3.40% 4.82% 15.77% 15.59% -
Total Cost 178,599 135,445 123,454 107,044 72,171 93,540 90,909 56.79%
-
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 32.55% 38.73% 37.93% 34.57% 39.48% 26.96% 26.06% -
ROE 10.84% 10.70% 9.56% 9.31% 6.90% 5.27% 5.23% -
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 49.52 41.34 37.19 39.80 42.29 45.42 43.60 8.85%
EPS 17.56 17.01 14.63 13.87 16.76 12.50 11.76 30.60%
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 36.96 30.85 27.76 22.84 16.65 17.88 17.16 66.70%
EPS 13.11 12.70 10.92 7.96 6.60 4.92 4.63 100.01%
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 0.77 0.98 1.13 0.83 1.19 1.32 1.83 -43.81%
P/EPS 2.16 2.38 2.87 2.38 3.01 4.80 6.80 -53.41%
EY 46.22 42.00 34.82 42.03 33.18 20.83 14.70 114.47%
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 0.78 0.92 1.09 0.99 0.83 1.21 1.51 -35.59%
P/EPS 2.19 2.23 2.77 2.85 2.09 4.40 5.61 -46.55%
EY 45.62 44.77 36.11 35.11 47.88 22.72 17.81 87.10%
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