[SYMLIFE] QoQ TTM 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- 14.59%
YoY- 88.76%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 202,624 187,123 220,774 258,389 264,772 221,053 198,881 1.24%
PBT 52,515 50,112 76,918 132,046 108,548 95,845 78,625 -23.53%
Tax -20,257 -21,367 -26,843 -33,694 -22,375 -10,237 -3,198 241.19%
NP 32,258 28,745 50,075 98,352 86,173 85,608 75,427 -43.14%
-
NP to SH 43,360 40,470 62,459 107,625 93,922 90,964 78,204 -32.43%
-
Tax Rate 38.57% 42.64% 34.90% 25.52% 20.61% 10.68% 4.07% -
Total Cost 170,366 158,378 170,699 160,037 178,599 135,445 123,454 23.87%
-
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 109 109 109 - - - - -
Div Payout % 0.25% 0.27% 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 15.92% 15.36% 22.68% 38.06% 32.55% 38.73% 37.93% -
ROE 5.02% 4.56% 7.07% 12.04% 10.84% 10.70% 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 37.05 34.33 40.51 47.69 49.52 41.34 37.19 -0.25%
EPS 7.93 7.43 11.46 19.87 17.56 17.01 14.63 -33.44%
DPS 0.02 0.02 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 28.28 26.12 30.82 36.07 36.96 30.85 27.76 1.24%
EPS 6.05 5.65 8.72 15.02 13.11 12.70 10.92 -32.47%
DPS 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.206 1.24 1.2324 1.2477 1.2091 1.1867 1.1419 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 1.43 1.11 0.73 0.83 0.77 0.98 1.13 16.94%
P/EPS 6.68 5.12 2.57 1.99 2.16 2.38 2.87 75.35%
EY 14.96 19.54 38.85 50.29 46.22 42.00 34.82 -42.97%
DY 0.04 0.05 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 1.67 1.92 0.98 0.86 0.78 0.92 1.09 32.79%
P/EPS 7.82 8.89 3.45 2.06 2.19 2.23 2.77 99.37%
EY 12.79 11.25 29.01 48.45 45.62 44.77 36.11 -49.84%
DY 0.03 0.03 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