[SYMLIFE] YoY Quarter Result on 31-Dec-2015 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -4.33%
YoY- -69.03%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 74,813 30,462 62,739 38,828 132,115 98,633 97,698 -4.34%
PBT 22,744 13,662 12,517 2,698 10,517 14,673 60,674 -15.08%
Tax -1,462 -1,858 -2,742 -1,185 -4,501 -4,319 -11,431 -29.00%
NP 21,282 11,804 9,775 1,513 6,016 10,354 49,243 -13.04%
-
NP to SH 21,549 11,788 10,005 2,010 6,490 10,537 49,475 -12.93%
-
Tax Rate 6.43% 13.60% 21.91% 43.92% 42.80% 29.44% 18.84% -
Total Cost 53,531 18,658 52,964 37,315 126,099 88,279 48,455 1.67%
-
Net Worth 612,547 631,677 597,481 588,845 592,565 542,304 494,481 3.63%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 612,547 631,677 597,481 588,845 592,565 542,304 494,481 3.63%
NOSH 590,281 310,000 310,000 283,098 282,173 280,986 268,739 14.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 28.45% 38.75% 15.58% 3.90% 4.55% 10.50% 50.40% -
ROE 3.52% 1.87% 1.67% 0.34% 1.10% 1.94% 10.01% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 18.20 10.80 22.26 13.72 46.82 35.10 36.35 -10.88%
EPS 5.24 4.18 3.55 0.71 2.30 3.75 18.41 -18.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 2.24 2.12 2.08 2.10 1.93 1.84 -3.45%
Adjusted Per Share Value based on latest NOSH - 283,098
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 10.44 4.25 8.76 5.42 18.44 13.77 13.64 -4.35%
EPS 3.01 1.65 1.40 0.28 0.91 1.47 6.91 -12.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.855 0.8817 0.834 0.8219 0.8271 0.7569 0.6902 3.63%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.33 0.72 0.64 0.79 0.85 1.05 0.81 -
P/RPS 1.81 6.67 2.87 5.76 1.82 2.99 2.23 -3.41%
P/EPS 6.30 17.22 18.03 111.27 36.96 28.00 4.40 6.16%
EY 15.88 5.81 5.55 0.90 2.71 3.57 22.73 -5.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.32 0.30 0.38 0.40 0.54 0.44 -10.90%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 27/02/17 25/02/16 26/02/15 27/02/14 27/02/13 -
Price 0.395 0.80 0.76 0.71 0.855 1.00 0.81 -
P/RPS 2.17 7.41 3.41 5.18 1.83 2.85 2.23 -0.45%
P/EPS 7.54 19.14 21.41 100.00 37.17 26.67 4.40 9.38%
EY 13.27 5.23 4.67 1.00 2.69 3.75 22.73 -8.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.36 0.36 0.34 0.41 0.52 0.44 -7.81%

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