[SYMLIFE] YoY Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 12.04%
YoY- 81.3%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 377,434 281,273 264,142 184,798 130,600 240,086 138,988 18.09%
PBT 61,450 74,909 140,332 69,104 41,662 35,913 8,933 37.86%
Tax -14,866 -18,981 -38,689 1,972 -3,272 -9,322 -3,376 27.99%
NP 46,584 55,928 101,642 71,076 38,390 26,590 5,557 42.48%
-
NP to SH 53,356 61,824 110,173 70,945 39,132 27,978 8,204 36.58%
-
Tax Rate 24.19% 25.34% 27.57% -2.85% 7.85% 25.96% 37.79% -
Total Cost 330,850 225,345 162,500 113,722 92,209 213,496 133,430 16.32%
-
Net Worth 1,005,455 899,249 893,913 612,547 631,677 597,931 587,075 9.37%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,005,455 899,249 893,913 612,547 631,677 597,931 587,075 9.37%
NOSH 716,445 631,804 600,572 590,281 310,000 310,000 282,247 16.77%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 12.34% 19.88% 38.48% 38.46% 29.40% 11.08% 4.00% -
ROE 5.31% 6.88% 12.32% 11.58% 6.19% 4.68% 1.40% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 57.81 50.67 48.76 44.95 46.31 85.12 49.24 2.70%
EPS 8.72 10.79 20.52 21.81 13.88 9.92 2.91 20.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.62 1.65 1.49 2.24 2.12 2.08 -4.88%
Adjusted Per Share Value based on latest NOSH - 590,281
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 52.68 39.26 36.87 25.79 18.23 33.51 19.40 18.09%
EPS 7.45 8.63 15.38 9.90 5.46 3.91 1.15 36.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4034 1.2552 1.2477 0.855 0.8817 0.8346 0.8194 9.37%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.475 0.55 0.395 0.33 0.72 0.64 0.79 -
P/RPS 0.82 1.09 0.81 0.73 1.55 0.75 1.60 -10.53%
P/EPS 5.81 4.94 1.94 1.91 5.19 6.45 27.18 -22.65%
EY 17.20 20.25 51.48 52.29 19.27 15.50 3.68 29.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.24 0.22 0.32 0.30 0.38 -3.33%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 24/02/21 26/02/20 27/02/19 28/02/18 27/02/17 25/02/16 -
Price 0.475 0.625 0.41 0.395 0.80 0.76 0.71 -
P/RPS 0.82 1.23 0.84 0.88 1.73 0.89 1.44 -8.95%
P/EPS 5.81 5.61 2.02 2.29 5.77 7.66 24.43 -21.27%
EY 17.20 17.82 49.60 43.69 17.35 13.05 4.09 27.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.39 0.25 0.27 0.36 0.36 0.34 -1.52%

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