[SYMLIFE] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 407.17%
YoY- 115.57%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 280,261 284,386 297,619 337,764 221,412 271,043 265,950 3.55%
PBT 51,883 45,765 37,876 72,688 22,686 62,484 83,109 -26.93%
Tax -6,027 -4,578 -5,489 -24,405 -19,194 -26,644 -27,818 -63.89%
NP 45,856 41,187 32,387 48,283 3,492 35,840 55,291 -11.71%
-
NP to SH 49,781 45,714 36,474 56,473 11,135 43,046 62,824 -14.35%
-
Tax Rate 11.62% 10.00% 14.49% 33.58% 84.61% 42.64% 33.47% -
Total Cost 234,405 243,199 265,232 289,481 217,920 235,203 210,659 7.37%
-
Net Worth 989,315 995,867 1,002,419 1,005,455 908,100 916,377 917,599 5.13%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 111 111 111 111 -
Div Payout % - - - 0.20% 1.00% 0.26% 0.18% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 989,315 995,867 1,002,419 1,005,455 908,100 916,377 917,599 5.13%
NOSH 716,445 716,445 716,445 716,445 674,445 652,941 631,804 8.73%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 16.36% 14.48% 10.88% 14.29% 1.58% 13.22% 20.79% -
ROE 5.03% 4.59% 3.64% 5.62% 1.23% 4.70% 6.85% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 42.78 43.41 45.43 51.73 36.82 46.73 47.53 -6.77%
EPS 7.60 6.98 5.57 8.65 1.85 7.42 11.23 -22.89%
DPS 0.00 0.00 0.00 0.02 0.02 0.02 0.02 -
NAPS 1.51 1.52 1.53 1.54 1.51 1.58 1.64 -5.35%
Adjusted Per Share Value based on latest NOSH - 716,445
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 39.12 39.69 41.54 47.14 30.90 37.83 37.12 3.55%
EPS 6.95 6.38 5.09 7.88 1.55 6.01 8.77 -14.35%
DPS 0.00 0.00 0.00 0.02 0.02 0.02 0.02 -
NAPS 1.3809 1.39 1.3992 1.4034 1.2675 1.2791 1.2808 5.13%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.39 0.455 0.505 0.475 0.65 0.55 0.82 -
P/RPS 0.91 1.05 1.11 0.92 1.77 1.18 1.73 -34.81%
P/EPS 5.13 6.52 9.07 5.49 35.11 7.41 7.30 -20.94%
EY 19.48 15.33 11.02 18.21 2.85 13.49 13.69 26.48%
DY 0.00 0.00 0.00 0.04 0.03 0.04 0.02 -
P/NAPS 0.26 0.30 0.33 0.31 0.43 0.35 0.50 -35.30%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 24/08/22 25/05/22 24/02/22 24/11/21 13/09/21 25/05/21 -
Price 0.425 0.44 0.505 0.475 0.445 0.57 0.675 -
P/RPS 0.99 1.01 1.11 0.92 1.21 1.22 1.42 -21.35%
P/EPS 5.59 6.31 9.07 5.49 24.03 7.68 6.01 -4.71%
EY 17.88 15.86 11.02 18.21 4.16 13.02 16.63 4.94%
DY 0.00 0.00 0.00 0.04 0.04 0.03 0.03 -
P/NAPS 0.28 0.29 0.33 0.31 0.29 0.36 0.41 -22.43%

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