[SYMLIFE] YoY Annualized Quarter Result on 2016-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 264,142 184,798 130,600 240,086 138,988 345,386 395,445 -6.50% YoY % 42.94% 41.50% -45.60% 72.74% -59.76% -12.66% - Horiz. % 66.80% 46.73% 33.03% 60.71% 35.15% 87.34% 100.00%
PBT 140,332 69,104 41,662 35,913 8,933 66,189 62,374 14.46% YoY % 103.07% 65.87% 16.01% 302.01% -86.50% 6.12% - Horiz. % 224.98% 110.79% 66.79% 57.58% 14.32% 106.12% 100.00%
Tax -38,689 1,972 -3,272 -9,322 -3,376 -14,137 -16,424 15.34% YoY % -2,061.93% 160.27% 64.90% -176.15% 76.12% 13.92% - Horiz. % 235.57% -12.01% 19.92% 56.76% 20.56% 86.08% 100.00%
NP 101,642 71,076 38,390 26,590 5,557 52,052 45,950 14.14% YoY % 43.01% 85.14% 44.38% 378.48% -89.32% 13.28% - Horiz. % 221.20% 154.68% 83.55% 57.87% 12.09% 113.28% 100.00%
NP to SH 110,173 70,945 39,132 27,978 8,204 53,152 46,186 15.58% YoY % 55.29% 81.30% 39.86% 241.04% -84.57% 15.08% - Horiz. % 238.54% 153.61% 84.73% 60.58% 17.76% 115.08% 100.00%
Tax Rate 27.57 % -2.85 % 7.85 % 25.96 % 37.79 % 21.36 % 26.33 % 0.77% YoY % 1,067.37% -136.31% -69.76% -31.30% 76.92% -18.88% - Horiz. % 104.71% -10.82% 29.81% 98.59% 143.52% 81.12% 100.00%
Total Cost 162,500 113,722 92,209 213,496 133,430 293,334 349,494 -11.98% YoY % 42.89% 23.33% -56.81% 60.01% -54.51% -16.07% - Horiz. % 46.50% 32.54% 26.38% 61.09% 38.18% 83.93% 100.00%
Net Worth 893,913 612,547 631,677 597,931 587,075 592,458 526,418 9.22% YoY % 45.93% -3.03% 5.64% 1.85% -0.91% 12.55% - Horiz. % 169.81% 116.36% 120.00% 113.58% 111.52% 112.55% 100.00%
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 893,913 612,547 631,677 597,931 587,075 592,458 526,418 9.22% YoY % 45.93% -3.03% 5.64% 1.85% -0.91% 12.55% - Horiz. % 169.81% 116.36% 120.00% 113.58% 111.52% 112.55% 100.00%
NOSH 541,766 411,106 281,999 282,015 282,247 282,123 272,755 12.11% YoY % 31.78% 45.78% -0.01% -0.08% 0.04% 3.43% - Horiz. % 198.63% 150.72% 103.39% 103.39% 103.48% 103.43% 100.00%
Ratio Analysis 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 38.48 % 38.46 % 29.40 % 11.08 % 4.00 % 15.07 % 11.62 % 22.08% YoY % 0.05% 30.82% 165.34% 177.00% -73.46% 29.69% - Horiz. % 331.15% 330.98% 253.01% 95.35% 34.42% 129.69% 100.00%
ROE 12.32 % 11.58 % 6.19 % 4.68 % 1.40 % 8.97 % 8.77 % 5.83% YoY % 6.39% 87.08% 32.26% 234.29% -84.39% 2.28% - Horiz. % 140.48% 132.04% 70.58% 53.36% 15.96% 102.28% 100.00%
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 48.76 44.95 46.31 85.12 49.24 122.42 144.98 -16.60% YoY % 8.48% -2.94% -45.59% 72.87% -59.78% -15.56% - Horiz. % 33.63% 31.00% 31.94% 58.71% 33.96% 84.44% 100.00%
EPS 20.52 21.81 13.88 9.92 2.91 18.84 16.93 3.26% YoY % -5.91% 57.13% 39.92% 240.89% -84.55% 11.28% - Horiz. % 121.20% 128.82% 81.98% 58.59% 17.19% 111.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.6500 1.4900 2.2400 2.1200 2.0800 2.1000 1.9300 -2.58% YoY % 10.74% -33.48% 5.66% 1.92% -0.95% 8.81% - Horiz. % 85.49% 77.20% 116.06% 109.84% 107.77% 108.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 41.81 29.25 20.67 38.00 22.00 54.67 62.59 -6.50% YoY % 42.94% 41.51% -45.61% 72.73% -59.76% -12.65% - Horiz. % 66.80% 46.73% 33.02% 60.71% 35.15% 87.35% 100.00%
EPS 17.44 11.23 6.19 4.43 1.30 8.41 7.31 15.59% YoY % 55.30% 81.42% 39.73% 240.77% -84.54% 15.05% - Horiz. % 238.58% 153.63% 84.68% 60.60% 17.78% 115.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.4149 0.9695 0.9998 0.9464 0.9292 0.9377 0.8332 9.22% YoY % 45.94% -3.03% 5.64% 1.85% -0.91% 12.54% - Horiz. % 169.82% 116.36% 120.00% 113.59% 111.52% 112.54% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.3950 0.3300 0.7200 0.6400 0.7900 0.8500 1.0500 -
P/RPS 0.81 0.73 1.55 0.75 1.60 0.69 0.72 1.98% YoY % 10.96% -52.90% 106.67% -53.12% 131.88% -4.17% - Horiz. % 112.50% 101.39% 215.28% 104.17% 222.22% 95.83% 100.00%
P/EPS 1.94 1.91 5.19 6.45 27.18 4.51 6.20 -17.60% YoY % 1.57% -63.20% -19.53% -76.27% 502.66% -27.26% - Horiz. % 31.29% 30.81% 83.71% 104.03% 438.39% 72.74% 100.00%
EY 51.48 52.29 19.27 15.50 3.68 22.16 16.13 21.33% YoY % -1.55% 171.35% 24.32% 321.20% -83.39% 37.38% - Horiz. % 319.16% 324.18% 119.47% 96.09% 22.81% 137.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.24 0.22 0.32 0.30 0.38 0.40 0.54 -12.64% YoY % 9.09% -31.25% 6.67% -21.05% -5.00% -25.93% - Horiz. % 44.44% 40.74% 59.26% 55.56% 70.37% 74.07% 100.00%
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 28/02/18 27/02/17 25/02/16 26/02/15 27/02/14 -
Price 0.4100 0.3950 0.8000 0.7600 0.7100 0.8550 1.0000 -
P/RPS 0.84 0.88 1.73 0.89 1.44 0.70 0.69 3.33% YoY % -4.55% -49.13% 94.38% -38.19% 105.71% 1.45% - Horiz. % 121.74% 127.54% 250.72% 128.99% 208.70% 101.45% 100.00%
P/EPS 2.02 2.29 5.77 7.66 24.43 4.54 5.91 -16.38% YoY % -11.79% -60.31% -24.67% -68.65% 438.11% -23.18% - Horiz. % 34.18% 38.75% 97.63% 129.61% 413.37% 76.82% 100.00%
EY 49.60 43.69 17.35 13.05 4.09 22.04 16.93 19.61% YoY % 13.53% 151.82% 32.95% 219.07% -81.44% 30.18% - Horiz. % 292.97% 258.06% 102.48% 77.08% 24.16% 130.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.25 0.27 0.36 0.36 0.34 0.41 0.52 -11.49% YoY % -7.41% -25.00% 0.00% 5.88% -17.07% -21.15% - Horiz. % 48.08% 51.92% 69.23% 69.23% 65.38% 78.85% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
SymLife - 3Q 2017 Announcement.pdf 
