[SYMLIFE] QoQ TTM Result on 31-Mar-2018 [#4]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -17.19%
YoY- 4.2%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 163,605 119,254 128,072 122,956 149,899 182,176 221,391 -18.21%
PBT 58,549 49,467 40,996 37,968 37,929 36,784 41,914 24.88%
Tax -1,988 -2,384 -6,464 -5,921 1,056 172 -2,774 -19.86%
NP 56,561 47,083 34,532 32,047 38,985 36,956 39,140 27.73%
-
NP to SH 57,017 47,256 35,238 33,157 40,038 38,255 40,450 25.63%
-
Tax Rate 3.40% 4.82% 15.77% 15.59% -2.78% -0.47% 6.62% -
Total Cost 107,044 72,171 93,540 90,909 110,914 145,220 182,251 -29.79%
-
Net Worth 612,547 685,257 668,337 634,497 631,677 618,018 622,724 -1.08%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 84 84 84 -
Div Payout % - - - - 0.21% 0.22% 0.21% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 612,547 685,257 668,337 634,497 631,677 618,018 622,724 -1.08%
NOSH 590,281 310,000 310,000 310,000 310,000 282,200 281,775 63.50%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 34.57% 39.48% 26.96% 26.06% 26.01% 20.29% 17.68% -
ROE 9.31% 6.90% 5.27% 5.23% 6.34% 6.19% 6.50% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 39.80 42.29 45.42 43.60 53.16 64.56 78.57 -36.37%
EPS 13.87 16.76 12.50 11.76 14.20 13.56 14.36 -2.28%
DPS 0.00 0.00 0.00 0.00 0.03 0.03 0.03 -
NAPS 1.49 2.43 2.37 2.25 2.24 2.19 2.21 -23.05%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 22.84 16.65 17.88 17.16 20.92 25.43 30.90 -18.20%
EPS 7.96 6.60 4.92 4.63 5.59 5.34 5.65 25.59%
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.01 -
NAPS 0.855 0.9565 0.9329 0.8856 0.8817 0.8626 0.8692 -1.08%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.33 0.505 0.60 0.80 0.72 0.885 1.00 -
P/RPS 0.83 1.19 1.32 1.83 1.35 1.37 1.27 -24.63%
P/EPS 2.38 3.01 4.80 6.80 5.07 6.53 6.97 -51.05%
EY 42.03 33.18 20.83 14.70 19.72 15.32 14.36 104.21%
DY 0.00 0.00 0.00 0.00 0.04 0.03 0.03 -
P/NAPS 0.22 0.21 0.25 0.36 0.32 0.40 0.45 -37.85%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 28/11/18 28/08/18 30/05/18 28/02/18 28/11/17 29/08/17 -
Price 0.395 0.35 0.55 0.66 0.80 0.80 0.89 -
P/RPS 0.99 0.83 1.21 1.51 1.51 1.24 1.13 -8.41%
P/EPS 2.85 2.09 4.40 5.61 5.63 5.90 6.20 -40.35%
EY 35.11 47.88 22.72 17.81 17.75 16.94 16.13 67.71%
DY 0.00 0.00 0.00 0.00 0.04 0.04 0.03 -
P/NAPS 0.27 0.14 0.23 0.29 0.36 0.37 0.40 -22.99%

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