[SYMLIFE] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 16.27%
YoY- 55.29%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 222,440 122,008 220,774 264,142 259,354 256,612 198,881 7.72%
PBT 68,554 28,312 76,918 140,332 118,014 135,536 95,681 -19.88%
Tax -18,646 -10,856 -26,843 -38,689 -32,472 -32,760 -20,254 -5.35%
NP 49,908 17,456 50,075 101,642 85,542 102,776 75,427 -24.01%
-
NP to SH 56,558 24,720 62,459 110,173 94,756 112,676 78,204 -19.38%
-
Tax Rate 27.20% 38.34% 34.90% 27.57% 27.52% 24.17% 21.17% -
Total Cost 172,532 104,552 170,699 162,500 173,812 153,836 123,454 24.92%
-
Net Worth 864,000 888,366 882,916 893,913 866,243 850,201 818,118 3.69%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - 109 - - - - -
Div Payout % - - 0.17% - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 864,000 888,366 882,916 893,913 866,243 850,201 818,118 3.69%
NOSH 631,804 600,572 600,572 600,572 590,281 590,281 590,281 4.62%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 22.44% 14.31% 22.68% 38.48% 32.98% 40.05% 37.93% -
ROE 6.55% 2.78% 7.07% 12.32% 10.94% 13.25% 9.56% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 40.68 22.39 40.51 48.76 48.50 47.99 37.19 6.14%
EPS 10.36 4.52 11.46 20.52 17.72 21.08 20.75 -36.98%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.63 1.62 1.65 1.62 1.59 1.53 2.16%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 33.87 18.58 33.61 40.22 39.49 39.07 30.28 7.73%
EPS 8.61 3.76 9.51 16.77 14.43 17.15 11.91 -19.40%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.3154 1.3525 1.3442 1.361 1.3188 1.2944 1.2456 3.69%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.53 0.38 0.295 0.395 0.38 0.405 0.42 -
P/RPS 1.30 1.70 0.73 0.81 0.78 0.84 1.13 9.76%
P/EPS 5.12 8.38 2.57 1.94 2.14 1.92 2.87 46.93%
EY 19.51 11.94 38.85 51.48 46.63 52.03 34.82 -31.96%
DY 0.00 0.00 0.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.23 0.18 0.24 0.23 0.25 0.27 16.56%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 24/08/20 26/06/20 26/02/20 27/11/19 26/08/19 31/05/19 -
Price 0.62 0.66 0.395 0.41 0.385 0.38 0.405 -
P/RPS 1.52 2.95 0.98 0.84 0.79 0.79 1.09 24.74%
P/EPS 5.99 14.55 3.45 2.02 2.17 1.80 2.77 66.98%
EY 16.68 6.87 29.01 49.60 46.03 55.45 36.11 -40.16%
DY 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.24 0.25 0.24 0.24 0.26 30.94%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment