[SYMLIFE] YoY Quarter Result on 31-Dec-2017 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 178.48%
YoY- 17.82%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 99,735 68,430 74,813 30,462 62,739 38,828 132,115 -4.57%
PBT 21,905 46,242 22,744 13,662 12,517 2,698 10,517 12.99%
Tax -4,913 -12,781 -1,462 -1,858 -2,742 -1,185 -4,501 1.46%
NP 16,992 33,461 21,282 11,804 9,775 1,513 6,016 18.87%
-
NP to SH 18,089 35,252 21,549 11,788 10,005 2,010 6,490 18.61%
-
Tax Rate 22.43% 27.64% 6.43% 13.60% 21.91% 43.92% 42.80% -
Total Cost 82,743 34,969 53,531 18,658 52,964 37,315 126,099 -6.77%
-
Net Worth 899,249 893,913 612,547 631,677 597,481 588,845 592,565 7.19%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 899,249 893,913 612,547 631,677 597,481 588,845 592,565 7.19%
NOSH 631,804 600,572 590,281 310,000 310,000 283,098 282,173 14.36%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 17.04% 48.90% 28.45% 38.75% 15.58% 3.90% 4.55% -
ROE 2.01% 3.94% 3.52% 1.87% 1.67% 0.34% 1.10% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 17.97 12.63 18.20 10.80 22.26 13.72 46.82 -14.73%
EPS 3.26 6.51 5.24 4.18 3.55 0.71 2.30 5.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.65 1.49 2.24 2.12 2.08 2.10 -4.22%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 13.92 9.55 10.44 4.25 8.76 5.42 18.44 -4.57%
EPS 2.52 4.92 3.01 1.65 1.40 0.28 0.91 18.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2552 1.2477 0.855 0.8817 0.834 0.8219 0.8271 7.19%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.55 0.395 0.33 0.72 0.64 0.79 0.85 -
P/RPS 3.06 3.13 1.81 6.67 2.87 5.76 1.82 9.03%
P/EPS 16.88 6.07 6.30 17.22 18.03 111.27 36.96 -12.23%
EY 5.92 16.47 15.88 5.81 5.55 0.90 2.71 13.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.24 0.22 0.32 0.30 0.38 0.40 -2.66%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 26/02/20 27/02/19 28/02/18 27/02/17 25/02/16 26/02/15 -
Price 0.625 0.41 0.395 0.80 0.76 0.71 0.855 -
P/RPS 3.48 3.25 2.17 7.41 3.41 5.18 1.83 11.29%
P/EPS 19.18 6.30 7.54 19.14 21.41 100.00 37.17 -10.43%
EY 5.21 15.87 13.27 5.23 4.67 1.00 2.69 11.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.25 0.27 0.36 0.36 0.34 0.41 -0.82%

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