[SYMLIFE] QoQ TTM Result on 30-Sep-2019 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 3.25%
YoY- 98.75%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 187,123 220,774 258,389 264,772 221,053 198,881 163,605 9.37%
PBT 50,112 76,918 132,046 108,548 95,845 78,625 58,549 -9.86%
Tax -21,367 -26,843 -33,694 -22,375 -10,237 -3,198 -1,988 387.73%
NP 28,745 50,075 98,352 86,173 85,608 75,427 56,561 -36.34%
-
NP to SH 40,470 62,459 107,625 93,922 90,964 78,204 57,017 -20.44%
-
Tax Rate 42.64% 34.90% 25.52% 20.61% 10.68% 4.07% 3.40% -
Total Cost 158,378 170,699 160,037 178,599 135,445 123,454 107,044 29.87%
-
Net Worth 888,366 882,916 893,913 866,243 850,201 818,118 612,547 28.15%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 109 109 - - - - - -
Div Payout % 0.27% 0.17% - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 888,366 882,916 893,913 866,243 850,201 818,118 612,547 28.15%
NOSH 600,572 600,572 600,572 590,281 590,281 590,281 590,281 1.15%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 15.36% 22.68% 38.06% 32.55% 38.73% 37.93% 34.57% -
ROE 4.56% 7.07% 12.04% 10.84% 10.70% 9.56% 9.31% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 34.33 40.51 47.69 49.52 41.34 37.19 39.80 -9.39%
EPS 7.43 11.46 19.87 17.56 17.01 14.63 13.87 -34.06%
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.62 1.65 1.62 1.59 1.53 1.49 6.17%
Adjusted Per Share Value based on latest NOSH - 590,281
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 26.12 30.82 36.07 36.96 30.85 27.76 22.84 9.36%
EPS 5.65 8.72 15.02 13.11 12.70 10.92 7.96 -20.44%
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.2324 1.2477 1.2091 1.1867 1.1419 0.855 28.15%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.38 0.295 0.395 0.38 0.405 0.42 0.33 -
P/RPS 1.11 0.73 0.83 0.77 0.98 1.13 0.83 21.40%
P/EPS 5.12 2.57 1.99 2.16 2.38 2.87 2.38 66.72%
EY 19.54 38.85 50.29 46.22 42.00 34.82 42.03 -40.01%
DY 0.05 0.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.18 0.24 0.23 0.25 0.27 0.22 3.01%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/08/20 26/06/20 26/02/20 27/11/19 26/08/19 31/05/19 27/02/19 -
Price 0.66 0.395 0.41 0.385 0.38 0.405 0.395 -
P/RPS 1.92 0.98 0.86 0.78 0.92 1.09 0.99 55.57%
P/EPS 8.89 3.45 2.06 2.19 2.23 2.77 2.85 113.63%
EY 11.25 29.01 48.45 45.62 44.77 36.11 35.11 -53.20%
DY 0.03 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.24 0.25 0.24 0.24 0.26 0.27 29.98%

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