[SYMLIFE] YoY TTM Result on 2019-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 198,881 122,956 232,690 144,279 284,954 391,191 406,906 -11.24% YoY % 61.75% -47.16% 61.28% -49.37% -27.16% -3.86% - Horiz. % 48.88% 30.22% 57.19% 35.46% 70.03% 96.14% 100.00%
PBT 78,625 37,968 33,911 17,581 53,383 64,392 109,951 -5.43% YoY % 107.08% 11.96% 92.88% -67.07% -17.10% -41.44% - Horiz. % 71.51% 34.53% 30.84% 15.99% 48.55% 58.56% 100.00%
Tax -3,198 -5,921 -3,652 -6,594 -11,686 -13,478 -24,053 -28.55% YoY % 45.99% -62.13% 44.62% 43.57% 13.30% 43.97% - Horiz. % 13.30% 24.62% 15.18% 27.41% 48.58% 56.03% 100.00%
NP 75,427 32,047 30,259 10,987 41,697 50,914 85,898 -2.14% YoY % 135.36% 5.91% 175.41% -73.65% -18.10% -40.73% - Horiz. % 87.81% 37.31% 35.23% 12.79% 48.54% 59.27% 100.00%
NP to SH 78,204 33,157 31,822 13,194 43,023 51,624 86,591 -1.68% YoY % 135.86% 4.20% 141.19% -69.33% -16.66% -40.38% - Horiz. % 90.31% 38.29% 36.75% 15.24% 49.69% 59.62% 100.00%
Tax Rate 4.07 % 15.59 % 10.77 % 37.51 % 21.89 % 20.93 % 21.88 % -24.44% YoY % -73.89% 44.75% -71.29% 71.36% 4.59% -4.34% - Horiz. % 18.60% 71.25% 49.22% 171.44% 100.05% 95.66% 100.00%
Total Cost 123,454 90,909 202,431 133,292 243,257 340,277 321,008 -14.72% YoY % 35.80% -55.09% 51.87% -45.21% -28.51% 6.00% - Horiz. % 38.46% 28.32% 63.06% 41.52% 75.78% 106.00% 100.00%
Net Worth 818,118 634,497 609,188 584,798 562,898 561,494 510,132 8.19% YoY % 28.94% 4.15% 4.17% 3.89% 0.25% 10.07% - Horiz. % 160.37% 124.38% 119.42% 114.64% 110.34% 110.07% 100.00%
Dividend 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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 % - % - % 0.27 % 0.43 % - % 0.22 % 0.09 % - YoY % 0.00% 0.00% -37.21% 0.00% 0.00% 144.44% - Horiz. % 0.00% 0.00% 300.00% 477.78% 0.00% 244.44% 100.00%
Equity 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 818,118 634,497 609,188 584,798 562,898 561,494 510,132 8.19% YoY % 28.94% 4.15% 4.17% 3.89% 0.25% 10.07% - Horiz. % 160.37% 124.38% 119.42% 114.64% 110.34% 110.07% 100.00%
NOSH 534,718 281,999 282,031 282,511 281,449 282,158 268,490 12.16% YoY % 89.62% -0.01% -0.17% 0.38% -0.25% 5.09% - Horiz. % 199.16% 105.03% 105.04% 105.22% 104.83% 105.09% 100.00%
Ratio Analysis 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 37.93 % 26.06 % 13.00 % 7.62 % 14.63 % 13.02 % 21.11 % 10.25% YoY % 45.55% 100.46% 70.60% -47.92% 12.37% -38.32% - Horiz. % 179.68% 123.45% 61.58% 36.10% 69.30% 61.68% 100.00%
ROE 9.56 % 5.23 % 5.22 % 2.26 % 7.64 % 9.19 % 16.97 % -9.12% YoY % 82.79% 0.19% 130.97% -70.42% -16.87% -45.85% - Horiz. % 56.33% 30.82% 30.76% 13.32% 45.02% 54.15% 100.00%
Per Share 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 37.19 43.60 82.50 51.07 101.25 138.64 151.55 -20.87% YoY % -14.70% -47.15% 61.54% -49.56% -26.97% -8.52% - Horiz. % 24.54% 28.77% 54.44% 33.70% 66.81% 91.48% 100.00%
EPS 14.63 11.76 11.28 4.67 15.29 18.30 32.25 -12.34% YoY % 24.40% 4.26% 141.54% -69.46% -16.45% -43.26% - Horiz. % 45.36% 36.47% 34.98% 14.48% 47.41% 56.74% 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 1.5300 2.2500 2.1600 2.0700 2.0000 1.9900 1.9000 -3.54% YoY % -32.00% 4.17% 4.35% 3.50% 0.50% 4.74% - Horiz. % 80.53% 118.42% 113.68% 108.95% 105.26% 104.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 33.12 20.47 38.74 24.02 47.45 65.14 67.75 -11.24% YoY % 61.80% -47.16% 61.28% -49.38% -27.16% -3.85% - Horiz. % 48.89% 30.21% 57.18% 35.45% 70.04% 96.15% 100.00%
EPS 13.02 5.52 5.30 2.20 7.16 8.60 14.42 -1.69% YoY % 135.87% 4.15% 140.91% -69.27% -16.74% -40.36% - Horiz. % 90.29% 38.28% 36.75% 15.26% 49.65% 59.64% 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 1.3622 1.0565 1.0143 0.9737 0.9373 0.9349 0.8494 8.19% YoY % 28.94% 4.16% 4.17% 3.88% 0.26% 10.07% - Horiz. % 160.37% 124.38% 119.41% 114.63% 110.35% 110.07% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.4200 0.8000 0.8650 0.7200 0.8000 0.9650 0.9150 -
P/RPS 1.13 1.83 1.05 1.41 0.79 0.70 0.60 11.12% YoY % -38.25% 74.29% -25.53% 78.48% 12.86% 16.67% - Horiz. % 188.33% 305.00% 175.00% 235.00% 131.67% 116.67% 100.00%
P/EPS 2.87 6.80 7.67 15.42 5.23 5.27 2.84 0.18% YoY % -57.79% -11.34% -50.26% 194.84% -0.76% 85.56% - Horiz. % 101.06% 239.44% 270.07% 542.96% 184.15% 185.56% 100.00%
EY 34.82 14.70 13.04 6.49 19.11 18.96 35.25 -0.20% YoY % 136.87% 12.73% 100.92% -66.04% 0.79% -46.21% - Horiz. % 98.78% 41.70% 36.99% 18.41% 54.21% 53.79% 100.00%
DY 0.00 0.00 0.03 0.03 0.00 0.04 0.03 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% - Horiz. % 0.00% 0.00% 100.00% 100.00% 0.00% 133.33% 100.00%
P/NAPS 0.27 0.36 0.40 0.35 0.40 0.48 0.48 -9.14% YoY % -25.00% -10.00% 14.29% -12.50% -16.67% 0.00% - Horiz. % 56.25% 75.00% 83.33% 72.92% 83.33% 100.00% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 30/05/18 24/05/17 26/05/16 29/05/15 29/05/14 29/05/13 -
Price 0.4050 0.6600 1.0400 0.6900 0.8500 1.0300 1.1400 -
P/RPS 1.09 1.51 1.26 1.35 0.84 0.74 0.75 6.43% YoY % -27.81% 19.84% -6.67% 60.71% 13.51% -1.33% - Horiz. % 145.33% 201.33% 168.00% 180.00% 112.00% 98.67% 100.00%
P/EPS 2.77 5.61 9.22 14.77 5.56 5.63 3.53 -3.96% YoY % -50.62% -39.15% -37.58% 165.65% -1.24% 59.49% - Horiz. % 78.47% 158.92% 261.19% 418.41% 157.51% 159.49% 100.00%
EY 36.11 17.81 10.85 6.77 17.98 17.76 28.29 4.15% YoY % 102.75% 64.15% 60.27% -62.35% 1.24% -37.22% - Horiz. % 127.64% 62.96% 38.35% 23.93% 63.56% 62.78% 100.00%
DY 0.00 0.00 0.03 0.03 0.00 0.04 0.03 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% - Horiz. % 0.00% 0.00% 100.00% 100.00% 0.00% 133.33% 100.00%
P/NAPS 0.26 0.29 0.48 0.33 0.43 0.52 0.60 -13.00% YoY % -10.34% -39.58% 45.45% -23.26% -17.31% -13.33% - Horiz. % 43.33% 48.33% 80.00% 55.00% 71.67% 86.67% 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 - 4Q 2019 Announcement.pdf 
