[SYMLIFE] YoY TTM 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- 20.66%
YoY- 42.41%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 337,764 233,929 258,389 163,605 149,899 220,103 130,155 17.20%
PBT 72,688 28,178 132,046 58,549 37,929 37,816 10,441 38.14%
Tax -24,405 -12,389 -33,694 -1,988 1,056 -11,054 -3,615 37.43%
NP 48,283 15,789 98,352 56,561 38,985 26,762 6,826 38.50%
-
NP to SH 56,473 26,197 107,625 57,017 40,038 28,025 9,312 35.00%
-
Tax Rate 33.58% 43.97% 25.52% 3.40% -2.78% 29.23% 34.62% -
Total Cost 289,481 218,140 160,037 107,044 110,914 193,341 123,329 15.26%
-
Net Worth 1,005,455 899,249 893,913 612,547 631,677 597,871 588,845 9.31%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 111 109 - - 84 56 - -
Div Payout % 0.20% 0.42% - - 0.21% 0.20% - -
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 1,005,455 899,249 893,913 612,547 631,677 597,871 588,845 9.31%
NOSH 716,445 631,804 600,572 590,281 310,000 282,015 283,098 16.72%
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 14.29% 6.75% 38.06% 34.57% 26.01% 12.16% 5.24% -
ROE 5.62% 2.91% 12.04% 9.31% 6.34% 4.69% 1.58% -
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 51.73 42.14 47.69 39.80 53.16 78.05 45.98 1.98%
EPS 8.65 4.72 19.87 13.87 14.20 9.94 3.29 17.46%
DPS 0.02 0.02 0.00 0.00 0.03 0.02 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 47.14 32.65 36.07 22.84 20.92 30.72 18.17 17.20%
EPS 7.88 3.66 15.02 7.96 5.59 3.91 1.30 34.99%
DPS 0.02 0.02 0.00 0.00 0.01 0.01 0.00 -
NAPS 1.4034 1.2552 1.2477 0.855 0.8817 0.8345 0.8219 9.31%
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 0.92 1.31 0.83 0.83 1.35 0.82 1.72 -9.89%
P/EPS 5.49 11.65 1.99 2.38 5.07 6.44 24.02 -21.78%
EY 18.21 8.58 50.29 42.03 19.72 15.53 4.16 27.87%
DY 0.04 0.04 0.00 0.00 0.04 0.03 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 0.92 1.48 0.86 0.99 1.51 0.97 1.54 -8.22%
P/EPS 5.49 13.24 2.06 2.85 5.63 7.65 21.59 -20.38%
EY 18.21 7.55 48.45 35.11 17.75 13.08 4.63 25.61%
DY 0.04 0.03 0.00 0.00 0.04 0.03 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