[SYMLIFE] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 9.31%
YoY- -43.88%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 133,978 142,380 265,643 281,273 222,440 122,008 220,774 -28.29%
PBT -51,638 -54,188 82,782 74,909 68,554 28,312 76,918 -
Tax -2,052 -6,160 -27,491 -18,981 -18,646 -10,856 -26,843 -81.95%
NP -53,690 -60,348 55,291 55,928 49,908 17,456 50,075 -
-
NP to SH -46,820 -54,392 62,824 61,824 56,558 24,720 62,459 -
-
Tax Rate - - 33.21% 25.34% 27.20% 38.34% 34.90% -
Total Cost 187,668 202,728 210,352 225,345 172,532 104,552 170,699 6.51%
-
Net Worth 908,100 916,377 917,599 899,249 864,000 888,366 882,916 1.89%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - 111 - - - 109 -
Div Payout % - - 0.18% - - - 0.17% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 908,100 916,377 917,599 899,249 864,000 888,366 882,916 1.89%
NOSH 674,445 652,941 631,804 631,804 631,804 600,572 600,572 8.03%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -40.07% -42.39% 20.81% 19.88% 22.44% 14.31% 22.68% -
ROE -5.16% -5.94% 6.85% 6.88% 6.55% 2.78% 7.07% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 22.28 24.55 47.48 50.67 40.68 22.39 40.51 -32.84%
EPS -7.92 -9.36 10.96 10.79 10.36 4.52 11.46 -
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.02 -
NAPS 1.51 1.58 1.64 1.62 1.58 1.63 1.62 -4.57%
Adjusted Per Share Value based on latest NOSH - 631,804
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 18.70 19.87 37.08 39.26 31.05 17.03 30.82 -28.30%
EPS -6.54 -7.59 8.77 8.63 7.89 3.45 8.72 -
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.02 -
NAPS 1.2675 1.2791 1.2808 1.2552 1.206 1.24 1.2324 1.88%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.65 0.55 0.82 0.55 0.53 0.38 0.295 -
P/RPS 2.92 2.24 1.73 1.09 1.30 1.70 0.73 151.77%
P/EPS -8.35 -5.86 7.30 4.94 5.12 8.38 2.57 -
EY -11.98 -17.05 13.69 20.25 19.51 11.94 38.85 -
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.07 -
P/NAPS 0.43 0.35 0.50 0.34 0.34 0.23 0.18 78.60%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 13/09/21 25/05/21 24/02/21 26/11/20 24/08/20 26/06/20 -
Price 0.445 0.57 0.675 0.625 0.62 0.66 0.395 -
P/RPS 2.00 2.32 1.42 1.23 1.52 2.95 0.98 60.82%
P/EPS -5.72 -6.08 6.01 5.61 5.99 14.55 3.45 -
EY -17.50 -16.45 16.63 17.82 16.68 6.87 29.01 -
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.05 -
P/NAPS 0.29 0.36 0.41 0.39 0.39 0.40 0.24 13.43%

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