[SYMLIFE] YoY TTM Result on 2019-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 220,774 198,881 122,956 232,690 144,279 284,954 391,191 -9.09% YoY % 11.01% 61.75% -47.16% 61.28% -49.37% -27.16% - Horiz. % 56.44% 50.84% 31.43% 59.48% 36.88% 72.84% 100.00%
PBT 76,918 78,625 37,968 33,911 17,581 53,383 64,392 3.00% YoY % -2.17% 107.08% 11.96% 92.88% -67.07% -17.10% - Horiz. % 119.45% 122.10% 58.96% 52.66% 27.30% 82.90% 100.00%
Tax -26,843 -3,198 -5,921 -3,652 -6,594 -11,686 -13,478 12.16% YoY % -739.37% 45.99% -62.13% 44.62% 43.57% 13.30% - Horiz. % 199.16% 23.73% 43.93% 27.10% 48.92% 86.70% 100.00%
NP 50,075 75,427 32,047 30,259 10,987 41,697 50,914 -0.28% YoY % -33.61% 135.36% 5.91% 175.41% -73.65% -18.10% - Horiz. % 98.35% 148.15% 62.94% 59.43% 21.58% 81.90% 100.00%
NP to SH 62,459 78,204 33,157 31,822 13,194 43,023 51,624 3.22% YoY % -20.13% 135.86% 4.20% 141.19% -69.33% -16.66% - Horiz. % 120.99% 151.49% 64.23% 61.64% 25.56% 83.34% 100.00%
Tax Rate 34.90 % 4.07 % 15.59 % 10.77 % 37.51 % 21.89 % 20.93 % 8.89% YoY % 757.49% -73.89% 44.75% -71.29% 71.36% 4.59% - Horiz. % 166.75% 19.45% 74.49% 51.46% 179.22% 104.59% 100.00%
Total Cost 170,699 123,454 90,909 202,431 133,292 243,257 340,277 -10.85% YoY % 38.27% 35.80% -55.09% 51.87% -45.21% -28.51% - Horiz. % 50.16% 36.28% 26.72% 59.49% 39.17% 71.49% 100.00%
Net Worth 882,916 818,118 634,497 609,188 584,798 562,898 561,494 7.83% YoY % 7.92% 28.94% 4.15% 4.17% 3.89% 0.25% - Horiz. % 157.24% 145.70% 113.00% 108.49% 104.15% 100.25% 100.00%
Dividend 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 109 0 0 84 56 0 112 -0.58% YoY % 0.00% 0.00% 0.00% 49.75% 0.00% 0.00% - Horiz. % 96.58% 0.00% 0.00% 74.97% 50.06% 0.00% 100.00%
Div Payout % 0.17 % - % - % 0.27 % 0.43 % - % 0.22 % -4.20% YoY % 0.00% 0.00% 0.00% -37.21% 0.00% 0.00% - Horiz. % 77.27% 0.00% 0.00% 122.73% 195.45% 0.00% 100.00%
Equity 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 882,916 818,118 634,497 609,188 584,798 562,898 561,494 7.83% YoY % 7.92% 28.94% 4.15% 4.17% 3.89% 0.25% - Horiz. % 157.24% 145.70% 113.00% 108.49% 104.15% 100.25% 100.00%
NOSH 545,010 534,718 281,999 282,031 282,511 281,449 282,158 11.59% YoY % 1.92% 89.62% -0.01% -0.17% 0.38% -0.25% - Horiz. % 193.16% 189.51% 99.94% 99.96% 100.13% 99.75% 100.00%
Ratio Analysis 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 22.68 % 37.93 % 26.06 % 13.00 % 7.62 % 14.63 % 13.02 % 9.68% YoY % -40.21% 45.55% 100.46% 70.60% -47.92% 12.37% - Horiz. % 174.19% 291.32% 200.15% 99.85% 58.53% 112.37% 100.00%
ROE 7.07 % 9.56 % 5.23 % 5.22 % 2.26 % 7.64 % 9.19 % -4.27% YoY % -26.05% 82.79% 0.19% 130.97% -70.42% -16.87% - Horiz. % 76.93% 104.03% 56.91% 56.80% 24.59% 83.13% 100.00%
Per Share 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 40.51 37.19 43.60 82.50 51.07 101.25 138.64 -18.52% YoY % 8.93% -14.70% -47.15% 61.54% -49.56% -26.97% - Horiz. % 29.22% 26.82% 31.45% 59.51% 36.84% 73.03% 100.00%
EPS 11.46 14.63 11.76 11.28 4.67 15.29 18.30 -7.50% YoY % -21.67% 24.40% 4.26% 141.54% -69.46% -16.45% - Horiz. % 62.62% 79.95% 64.26% 61.64% 25.52% 83.55% 100.00%
DPS 0.02 0.00 0.00 0.03 0.02 0.00 0.04 -10.90% YoY % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% - Horiz. % 50.00% 0.00% 0.00% 75.00% 50.00% 0.00% 100.00%
NAPS 1.6200 1.5300 2.2500 2.1600 2.0700 2.0000 1.9900 -3.37% YoY % 5.88% -32.00% 4.17% 4.35% 3.50% 0.50% - Horiz. % 81.41% 76.88% 113.07% 108.54% 104.02% 100.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/09/20 CAGR
RPS 34.94 31.48 19.46 36.83 22.84 45.10 61.92 -9.09% YoY % 10.99% 61.77% -47.16% 61.25% -49.36% -27.16% - Horiz. % 56.43% 50.84% 31.43% 59.48% 36.89% 72.84% 100.00%
EPS 9.89 12.38 5.25 5.04 2.09 6.81 8.17 3.23% YoY % -20.11% 135.81% 4.17% 141.15% -69.31% -16.65% - Horiz. % 121.05% 151.53% 64.26% 61.69% 25.58% 83.35% 100.00%
DPS 0.02 0.00 0.00 0.01 0.01 0.00 0.02 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 50.00% 50.00% 0.00% 100.00%
NAPS 1.3975 1.2949 1.0043 0.9642 0.9256 0.8909 0.8887 7.83% YoY % 7.92% 28.94% 4.16% 4.17% 3.89% 0.25% - Horiz. % 157.25% 145.71% 113.01% 108.50% 104.15% 100.25% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.2950 0.4200 0.8000 0.8650 0.7200 0.8000 0.9650 -
P/RPS 0.73 1.13 1.83 1.05 1.41 0.79 0.70 0.70% YoY % -35.40% -38.25% 74.29% -25.53% 78.48% 12.86% - Horiz. % 104.29% 161.43% 261.43% 150.00% 201.43% 112.86% 100.00%
P/EPS 2.57 2.87 6.80 7.67 15.42 5.23 5.27 -11.27% YoY % -10.45% -57.79% -11.34% -50.26% 194.84% -0.76% - Horiz. % 48.77% 54.46% 129.03% 145.54% 292.60% 99.24% 100.00%
EY 38.85 34.82 14.70 13.04 6.49 19.11 18.96 12.69% YoY % 11.57% 136.87% 12.73% 100.92% -66.04% 0.79% - Horiz. % 204.91% 183.65% 77.53% 68.78% 34.23% 100.79% 100.00%
DY 0.07 0.00 0.00 0.03 0.03 0.00 0.04 9.77% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 175.00% 0.00% 0.00% 75.00% 75.00% 0.00% 100.00%
P/NAPS 0.18 0.27 0.36 0.40 0.35 0.40 0.48 -15.07% YoY % -33.33% -25.00% -10.00% 14.29% -12.50% -16.67% - Horiz. % 37.50% 56.25% 75.00% 83.33% 72.92% 83.33% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 26/06/20 31/05/19 30/05/18 24/05/17 26/05/16 29/05/15 29/05/14 -
Price 0.3950 0.4050 0.6600 1.0400 0.6900 0.8500 1.0300 -
P/RPS 0.98 1.09 1.51 1.26 1.35 0.84 0.74 4.79% YoY % -10.09% -27.81% 19.84% -6.67% 60.71% 13.51% - Horiz. % 132.43% 147.30% 204.05% 170.27% 182.43% 113.51% 100.00%
P/EPS 3.45 2.77 5.61 9.22 14.77 5.56 5.63 -7.83% YoY % 24.55% -50.62% -39.15% -37.58% 165.65% -1.24% - Horiz. % 61.28% 49.20% 99.64% 163.77% 262.34% 98.76% 100.00%
EY 29.01 36.11 17.81 10.85 6.77 17.98 17.76 8.51% YoY % -19.66% 102.75% 64.15% 60.27% -62.35% 1.24% - Horiz. % 163.34% 203.32% 100.28% 61.09% 38.12% 101.24% 100.00%
DY 0.05 0.00 0.00 0.03 0.03 0.00 0.04 3.79% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 125.00% 0.00% 0.00% 75.00% 75.00% 0.00% 100.00%
P/NAPS 0.24 0.26 0.29 0.48 0.33 0.43 0.52 -12.08% YoY % -7.69% -10.34% -39.58% 45.45% -23.26% -17.31% - Horiz. % 46.15% 50.00% 55.77% 92.31% 63.46% 82.69% 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 
