[SYMLIFE] QoQ TTM 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- 13.55%
YoY- 141.19%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 149,899 182,176 221,391 232,690 220,103 196,192 151,772 -0.82%
PBT 37,929 36,784 41,914 33,911 37,816 27,997 19,820 53.95%
Tax 1,056 172 -2,774 -3,652 -11,054 -9,497 -5,985 -
NP 38,985 36,956 39,140 30,259 26,762 18,500 13,835 99.12%
-
NP to SH 40,038 38,255 40,450 31,822 28,025 20,030 15,703 86.31%
-
Tax Rate -2.78% -0.47% 6.62% 10.77% 29.23% 33.92% 30.20% -
Total Cost 110,914 145,220 182,251 202,431 193,341 177,692 137,937 -13.49%
-
Net Worth 631,677 618,018 622,724 609,188 597,871 589,419 587,955 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 84 84 84 56 56 56 30.94%
Div Payout % 0.21% 0.22% 0.21% 0.27% 0.20% 0.28% 0.36% -
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 631,677 618,018 622,724 609,188 597,871 589,419 587,955 4.88%
NOSH 310,000 282,200 281,775 282,031 282,015 282,019 282,670 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 26.01% 20.29% 17.68% 13.00% 12.16% 9.43% 9.12% -
ROE 6.34% 6.19% 6.50% 5.22% 4.69% 3.40% 2.67% -
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 53.16 64.56 78.57 82.50 78.05 69.57 53.69 -0.65%
EPS 14.20 13.56 14.36 11.28 9.94 7.10 5.56 86.52%
DPS 0.03 0.03 0.03 0.03 0.02 0.02 0.02 30.94%
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 20.92 25.43 30.90 32.48 30.72 27.38 21.18 -0.81%
EPS 5.59 5.34 5.65 4.44 3.91 2.80 2.19 86.45%
DPS 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00%
NAPS 0.8817 0.8626 0.8692 0.8503 0.8345 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 1.35 1.37 1.27 1.05 0.82 0.97 1.28 3.60%
P/EPS 5.07 6.53 6.97 7.67 6.44 9.50 12.33 -44.61%
EY 19.72 15.32 14.36 13.04 15.53 10.52 8.11 80.53%
DY 0.04 0.03 0.03 0.03 0.03 0.03 0.03 21.07%
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 1.51 1.24 1.13 1.26 0.97 0.95 1.31 9.90%
P/EPS 5.63 5.90 6.20 9.22 7.65 9.29 12.69 -41.74%
EY 17.75 16.94 16.13 10.85 13.08 10.76 7.88 71.58%
DY 0.04 0.04 0.03 0.03 0.03 0.03 0.03 21.07%
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