[SYMLIFE] QoQ TTM Result on 30-Jun-2021 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
13-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -31.48%
YoY- 6.37%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 297,619 337,764 221,412 271,043 265,950 233,929 202,624 29.24%
PBT 37,876 72,688 22,686 62,484 83,109 28,178 52,515 -19.59%
Tax -5,489 -24,405 -19,194 -26,644 -27,818 -12,389 -20,257 -58.15%
NP 32,387 48,283 3,492 35,840 55,291 15,789 32,258 0.26%
-
NP to SH 36,474 56,473 11,135 43,046 62,824 26,197 43,360 -10.89%
-
Tax Rate 14.49% 33.58% 84.61% 42.64% 33.47% 43.97% 38.57% -
Total Cost 265,232 289,481 217,920 235,203 210,659 218,140 170,366 34.36%
-
Net Worth 1,002,419 1,005,455 908,100 916,377 917,599 899,249 864,000 10.42%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 111 111 111 111 109 109 -
Div Payout % - 0.20% 1.00% 0.26% 0.18% 0.42% 0.25% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,002,419 1,005,455 908,100 916,377 917,599 899,249 864,000 10.42%
NOSH 716,445 716,445 674,445 652,941 631,804 631,804 631,804 8.75%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 10.88% 14.29% 1.58% 13.22% 20.79% 6.75% 15.92% -
ROE 3.64% 5.62% 1.23% 4.70% 6.85% 2.91% 5.02% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 45.43 51.73 36.82 46.73 47.53 42.14 37.05 14.57%
EPS 5.57 8.65 1.85 7.42 11.23 4.72 7.93 -20.99%
DPS 0.00 0.02 0.02 0.02 0.02 0.02 0.02 -
NAPS 1.53 1.54 1.51 1.58 1.64 1.62 1.58 -2.12%
Adjusted Per Share Value based on latest NOSH - 652,941
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 45.31 51.42 33.71 41.27 40.49 35.62 30.85 29.23%
EPS 5.55 8.60 1.70 6.55 9.56 3.99 6.60 -10.91%
DPS 0.00 0.02 0.02 0.02 0.02 0.02 0.02 -
NAPS 1.5262 1.5308 1.3826 1.3952 1.397 1.3691 1.3154 10.42%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.505 0.475 0.65 0.55 0.82 0.55 0.53 -
P/RPS 1.11 0.92 1.77 1.18 1.73 1.31 1.43 -15.55%
P/EPS 9.07 5.49 35.11 7.41 7.30 11.65 6.68 22.64%
EY 11.02 18.21 2.85 13.49 13.69 8.58 14.96 -18.45%
DY 0.00 0.04 0.03 0.04 0.02 0.04 0.04 -
P/NAPS 0.33 0.31 0.43 0.35 0.50 0.34 0.34 -1.97%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 24/02/22 24/11/21 13/09/21 25/05/21 24/02/21 26/11/20 -
Price 0.505 0.475 0.445 0.57 0.675 0.625 0.62 -
P/RPS 1.11 0.92 1.21 1.22 1.42 1.48 1.67 -23.85%
P/EPS 9.07 5.49 24.03 7.68 6.01 13.24 7.82 10.40%
EY 11.02 18.21 4.16 13.02 16.63 7.55 12.79 -9.46%
DY 0.00 0.04 0.04 0.03 0.03 0.03 0.03 -
P/NAPS 0.33 0.31 0.29 0.36 0.41 0.39 0.39 -10.54%

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