[SYMLIFE] YoY TTM Result on 2016-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 258,389 163,605 149,899 220,103 130,155 353,647 439,227 -8.46% YoY % 57.93% 9.14% -31.90% 69.11% -63.20% -19.48% - Horiz. % 58.83% 37.25% 34.13% 50.11% 29.63% 80.52% 100.00%
PBT 132,046 58,549 37,929 37,816 10,441 67,253 66,840 12.01% YoY % 125.53% 54.36% 0.30% 262.19% -84.48% 0.62% - Horiz. % 197.56% 87.60% 56.75% 56.58% 15.62% 100.62% 100.00%
Tax -33,694 -1,988 1,056 -11,054 -3,615 -11,763 -16,842 12.25% YoY % -1,594.87% -288.26% 109.55% -205.78% 69.27% 30.16% - Horiz. % 200.06% 11.80% -6.27% 65.63% 21.46% 69.84% 100.00%
NP 98,352 56,561 38,985 26,762 6,826 55,490 49,998 11.93% YoY % 73.89% 45.08% 45.67% 292.06% -87.70% 10.98% - Horiz. % 196.71% 113.13% 77.97% 53.53% 13.65% 110.98% 100.00%
NP to SH 107,625 57,017 40,038 28,025 9,312 56,848 50,178 13.56% YoY % 88.76% 42.41% 42.87% 200.96% -83.62% 13.29% - Horiz. % 214.49% 113.63% 79.79% 55.85% 18.56% 113.29% 100.00%
Tax Rate 25.52 % 3.40 % -2.78 % 29.23 % 34.62 % 17.49 % 25.20 % 0.21% YoY % 650.59% 222.30% -109.51% -15.57% 97.94% -30.60% - Horiz. % 101.27% 13.49% -11.03% 115.99% 137.38% 69.40% 100.00%
Total Cost 160,037 107,044 110,914 193,341 123,329 298,157 389,229 -13.76% YoY % 49.51% -3.49% -42.63% 56.77% -58.64% -23.40% - Horiz. % 41.12% 27.50% 28.50% 49.67% 31.69% 76.60% 100.00%
Net Worth 893,913 612,547 631,677 597,871 588,845 592,565 542,304 8.68% YoY % 45.93% -3.03% 5.65% 1.53% -0.63% 9.27% - Horiz. % 164.84% 112.95% 116.48% 110.25% 108.58% 109.27% 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 0 0 84 56 0 112 80 - YoY % 0.00% 0.00% 49.75% 0.00% 0.00% 40.12% - Horiz. % 0.00% 0.00% 105.04% 70.15% 0.00% 140.12% 100.00%
Div Payout % - % - % 0.21 % 0.20 % - % 0.20 % 0.16 % - YoY % 0.00% 0.00% 5.00% 0.00% 0.00% 25.00% - Horiz. % 0.00% 0.00% 131.25% 125.00% 0.00% 125.00% 100.00%
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 893,913 612,547 631,677 597,871 588,845 592,565 542,304 8.68% YoY % 45.93% -3.03% 5.65% 1.53% -0.63% 9.27% - Horiz. % 164.84% 112.95% 116.48% 110.25% 108.58% 109.27% 100.00%
NOSH 541,766 411,106 281,999 282,015 283,098 282,173 280,986 11.56% YoY % 31.78% 45.78% -0.01% -0.38% 0.33% 0.42% - Horiz. % 192.81% 146.31% 100.36% 100.37% 100.75% 100.42% 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 38.06 % 34.57 % 26.01 % 12.16 % 5.24 % 15.69 % 11.38 % 22.28% YoY % 10.10% 32.91% 113.90% 132.06% -66.60% 37.87% - Horiz. % 334.45% 303.78% 228.56% 106.85% 46.05% 137.87% 100.00%
ROE 12.04 % 9.31 % 6.34 % 4.69 % 1.58 % 9.59 % 9.25 % 4.49% YoY % 29.32% 46.85% 35.18% 196.84% -83.52% 3.68% - Horiz. % 130.16% 100.65% 68.54% 50.70% 17.08% 103.68% 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 47.69 39.80 53.16 78.05 45.98 125.33 156.32 -17.94% YoY % 19.82% -25.13% -31.89% 69.75% -63.31% -19.82% - Horiz. % 30.51% 25.46% 34.01% 49.93% 29.41% 80.18% 100.00%
EPS 19.87 13.87 14.20 9.94 3.29 20.15 17.86 1.79% YoY % 43.26% -2.32% 42.86% 202.13% -83.67% 12.82% - Horiz. % 111.25% 77.66% 79.51% 55.66% 18.42% 112.82% 100.00%
DPS 0.00 0.00 0.03 0.02 0.00 0.04 0.03 - YoY % 0.00% 0.00% 50.00% 0.00% 0.00% 33.33% - Horiz. % 0.00% 0.00% 100.00% 66.67% 0.00% 133.33% 100.00%
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 40.90 25.89 23.73 34.84 20.60 55.97 69.52 -8.46% YoY % 57.98% 9.10% -31.89% 69.13% -63.19% -19.49% - Horiz. % 58.83% 37.24% 34.13% 50.12% 29.63% 80.51% 100.00%
EPS 17.03 9.02 6.34 4.44 1.47 9.00 7.94 13.56% YoY % 88.80% 42.27% 42.79% 202.04% -83.67% 13.35% - Horiz. % 214.48% 113.60% 79.85% 55.92% 18.51% 113.35% 100.00%
DPS 0.00 0.00 0.01 0.01 0.00 0.02 0.01 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% - Horiz. % 0.00% 0.00% 100.00% 100.00% 0.00% 200.00% 100.00%
NAPS 1.4149 0.9695 0.9998 0.9463 0.9320 0.9379 0.8583 8.68% YoY % 45.94% -3.03% 5.65% 1.53% -0.63% 9.27% - Horiz. % 164.85% 112.96% 116.49% 110.25% 108.59% 109.27% 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 0.83 0.83 1.35 0.82 1.72 0.68 0.67 3.63% YoY % 0.00% -38.52% 64.63% -52.33% 152.94% 1.49% - Horiz. % 123.88% 123.88% 201.49% 122.39% 256.72% 101.49% 100.00%
P/EPS 1.99 2.38 5.07 6.44 24.02 4.22 5.88 -16.51% YoY % -16.39% -53.06% -21.27% -73.19% 469.19% -28.23% - Horiz. % 33.84% 40.48% 86.22% 109.52% 408.50% 71.77% 100.00%
EY 50.29 42.03 19.72 15.53 4.16 23.70 17.01 19.79% YoY % 19.65% 113.13% 26.98% 273.32% -82.45% 39.33% - Horiz. % 295.65% 247.09% 115.93% 91.30% 24.46% 139.33% 100.00%
DY 0.00 0.00 0.04 0.03 0.00 0.05 0.03 - YoY % 0.00% 0.00% 33.33% 0.00% 0.00% 66.67% - Horiz. % 0.00% 0.00% 133.33% 100.00% 0.00% 166.67% 100.00%
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 0.86 0.99 1.51 0.97 1.54 0.68 0.64 5.05% YoY % -13.13% -34.44% 55.67% -37.01% 126.47% 6.25% - Horiz. % 134.38% 154.69% 235.94% 151.56% 240.62% 106.25% 100.00%
P/EPS 2.06 2.85 5.63 7.65 21.59 4.24 5.60 -15.35% YoY % -27.72% -49.38% -26.41% -64.57% 409.20% -24.29% - Horiz. % 36.79% 50.89% 100.54% 136.61% 385.54% 75.71% 100.00%
EY 48.45 35.11 17.75 13.08 4.63 23.56 17.86 18.09% YoY % 37.99% 97.80% 35.70% 182.51% -80.35% 31.91% - Horiz. % 271.28% 196.58% 99.38% 73.24% 25.92% 131.91% 100.00%
DY 0.00 0.00 0.04 0.03 0.00 0.05 0.03 - YoY % 0.00% 0.00% 33.33% 0.00% 0.00% 66.67% - Horiz. % 0.00% 0.00% 133.33% 100.00% 0.00% 166.67% 100.00%
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 
