[SYMLIFE] YoY Cumulative Quarter Result on 2016-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative 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 198,107 138,599 97,950 180,065 104,241 259,040 296,584 -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 105,249 51,828 31,247 26,935 6,700 49,642 46,781 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 -29,017 1,479 -2,454 -6,992 -2,532 -10,603 -12,318 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 76,232 53,307 28,793 19,943 4,168 39,039 34,463 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 82,630 53,209 29,349 20,984 6,153 39,864 34,640 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 121,875 85,292 69,157 160,122 100,073 220,001 262,121 -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 9.24 % 8.69 % 4.65 % 3.51 % 1.05 % 6.73 % 6.58 % 5.82% YoY % 6.33% 86.88% 32.48% 234.29% -84.40% 2.28% - Horiz. % 140.43% 132.07% 70.67% 53.34% 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 36.57 33.71 34.73 63.84 36.93 91.82 108.74 -16.60% YoY % 8.48% -2.94% -45.60% 72.87% -59.78% -15.56% - Horiz. % 33.63% 31.00% 31.94% 58.71% 33.96% 84.44% 100.00%
EPS 15.39 16.36 10.41 7.44 2.18 14.13 12.70 3.25% YoY % -5.93% 57.16% 39.92% 241.28% -84.57% 11.26% - Horiz. % 121.18% 128.82% 81.97% 58.58% 17.17% 111.26% 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 31.36 21.94 15.50 28.50 16.50 41.00 46.94 -6.50% YoY % 42.94% 41.55% -45.61% 72.73% -59.76% -12.65% - Horiz. % 66.81% 46.74% 33.02% 60.72% 35.15% 87.35% 100.00%
EPS 13.08 8.42 4.65 3.32 0.97 6.31 5.48 15.60% YoY % 55.34% 81.08% 40.06% 242.27% -84.63% 15.15% - Horiz. % 238.69% 153.65% 84.85% 60.58% 17.70% 115.15% 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 1.08 0.98 2.07 1.00 2.14 0.93 0.97 1.81% YoY % 10.20% -52.66% 107.00% -53.27% 130.11% -4.12% - Horiz. % 111.34% 101.03% 213.40% 103.09% 220.62% 95.88% 100.00%
P/EPS 2.59 2.55 6.92 8.60 36.24 6.02 8.27 -17.59% YoY % 1.57% -63.15% -19.53% -76.27% 501.99% -27.21% - Horiz. % 31.32% 30.83% 83.68% 103.99% 438.21% 72.79% 100.00%
EY 38.61 39.22 14.45 11.63 2.76 16.62 12.10 21.32% YoY % -1.56% 171.42% 24.25% 321.38% -83.39% 37.36% - Horiz. % 319.09% 324.13% 119.42% 96.12% 22.81% 137.36% 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 1.12 1.17 2.30 1.19 1.92 0.93 0.92 3.33% YoY % -4.27% -49.13% 93.28% -38.02% 106.45% 1.09% - Horiz. % 121.74% 127.17% 250.00% 129.35% 208.70% 101.09% 100.00%
P/EPS 2.69 3.05 7.69 10.22 32.57 6.05 7.87 -16.38% YoY % -11.80% -60.34% -24.76% -68.62% 438.35% -23.13% - Horiz. % 34.18% 38.75% 97.71% 129.86% 413.85% 76.87% 100.00%
EY 37.20 32.77 13.01 9.79 3.07 16.53 12.70 19.61% YoY % 13.52% 151.88% 32.89% 218.89% -81.43% 30.16% - Horiz. % 292.91% 258.03% 102.44% 77.09% 24.17% 130.16% 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 
