[SYMLIFE] QoQ TTM Result on 30-Jun-2019 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- 16.32%
YoY- 158.14%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 220,774 258,389 264,772 221,053 198,881 163,605 119,254 50.71%
PBT 76,918 132,046 108,548 95,845 78,625 58,549 49,467 34.18%
Tax -26,843 -33,694 -22,375 -10,237 -3,198 -1,988 -2,384 401.62%
NP 50,075 98,352 86,173 85,608 75,427 56,561 47,083 4.18%
-
NP to SH 62,459 107,625 93,922 90,964 78,204 57,017 47,256 20.41%
-
Tax Rate 34.90% 25.52% 20.61% 10.68% 4.07% 3.40% 4.82% -
Total Cost 170,699 160,037 178,599 135,445 123,454 107,044 72,171 77.42%
-
Net Worth 882,916 893,913 866,243 850,201 818,118 612,547 685,257 18.38%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 109 - - - - - - -
Div Payout % 0.17% - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 882,916 893,913 866,243 850,201 818,118 612,547 685,257 18.38%
NOSH 600,572 600,572 590,281 590,281 590,281 590,281 310,000 55.34%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 22.68% 38.06% 32.55% 38.73% 37.93% 34.57% 39.48% -
ROE 7.07% 12.04% 10.84% 10.70% 9.56% 9.31% 6.90% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 40.51 47.69 49.52 41.34 37.19 39.80 42.29 -2.82%
EPS 11.46 19.87 17.56 17.01 14.63 13.87 16.76 -22.36%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.65 1.62 1.59 1.53 1.49 2.43 -23.66%
Adjusted Per Share Value based on latest NOSH - 590,281
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 30.82 36.07 36.96 30.85 27.76 22.84 16.65 50.70%
EPS 8.72 15.02 13.11 12.70 10.92 7.96 6.60 20.38%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2324 1.2477 1.2091 1.1867 1.1419 0.855 0.9565 18.38%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.295 0.395 0.38 0.405 0.42 0.33 0.505 -
P/RPS 0.73 0.83 0.77 0.98 1.13 0.83 1.19 -27.78%
P/EPS 2.57 1.99 2.16 2.38 2.87 2.38 3.01 -9.99%
EY 38.85 50.29 46.22 42.00 34.82 42.03 33.18 11.07%
DY 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.24 0.23 0.25 0.27 0.22 0.21 -9.75%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 26/06/20 26/02/20 27/11/19 26/08/19 31/05/19 27/02/19 28/11/18 -
Price 0.395 0.41 0.385 0.38 0.405 0.395 0.35 -
P/RPS 0.98 0.86 0.78 0.92 1.09 0.99 0.83 11.70%
P/EPS 3.45 2.06 2.19 2.23 2.77 2.85 2.09 39.63%
EY 29.01 48.45 45.62 44.77 36.11 35.11 47.88 -28.37%
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.24 0.24 0.26 0.27 0.14 43.19%

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