[SYMLIFE] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -39.58%
YoY- -75.66%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 221,412 271,043 265,950 233,929 202,624 187,123 220,774 0.19%
PBT 22,686 62,484 83,109 28,178 52,515 50,112 76,918 -55.65%
Tax -19,194 -26,644 -27,818 -12,389 -20,257 -21,367 -26,843 -20.02%
NP 3,492 35,840 55,291 15,789 32,258 28,745 50,075 -83.03%
-
NP to SH 11,135 43,046 62,824 26,197 43,360 40,470 62,459 -68.29%
-
Tax Rate 84.61% 42.64% 33.47% 43.97% 38.57% 42.64% 34.90% -
Total Cost 217,920 235,203 210,659 218,140 170,366 158,378 170,699 17.66%
-
Net Worth 908,100 916,377 917,599 899,249 864,000 888,366 882,916 1.89%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 111 111 111 109 109 109 109 1.21%
Div Payout % 1.00% 0.26% 0.18% 0.42% 0.25% 0.27% 0.17% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 908,100 916,377 917,599 899,249 864,000 888,366 882,916 1.89%
NOSH 674,445 652,941 631,804 631,804 631,804 600,572 600,572 8.03%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.58% 13.22% 20.79% 6.75% 15.92% 15.36% 22.68% -
ROE 1.23% 4.70% 6.85% 2.91% 5.02% 4.56% 7.07% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 36.82 46.73 47.53 42.14 37.05 34.33 40.51 -6.16%
EPS 1.85 7.42 11.23 4.72 7.93 7.43 11.46 -70.31%
DPS 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.00%
NAPS 1.51 1.58 1.64 1.62 1.58 1.63 1.62 -4.57%
Adjusted Per Share Value based on latest NOSH - 631,804
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 33.71 41.27 40.49 35.62 30.85 28.49 33.61 0.19%
EPS 1.70 6.55 9.56 3.99 6.60 6.16 9.51 -68.23%
DPS 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.00%
NAPS 1.3826 1.3952 1.397 1.3691 1.3154 1.3525 1.3442 1.89%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.65 0.55 0.82 0.55 0.53 0.38 0.295 -
P/RPS 1.77 1.18 1.73 1.31 1.43 1.11 0.73 80.38%
P/EPS 35.11 7.41 7.30 11.65 6.68 5.12 2.57 470.56%
EY 2.85 13.49 13.69 8.58 14.96 19.54 38.85 -82.44%
DY 0.03 0.04 0.02 0.04 0.04 0.05 0.07 -43.12%
P/NAPS 0.43 0.35 0.50 0.34 0.34 0.23 0.18 78.60%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 13/09/21 25/05/21 24/02/21 26/11/20 24/08/20 26/06/20 -
Price 0.445 0.57 0.675 0.625 0.62 0.66 0.395 -
P/RPS 1.21 1.22 1.42 1.48 1.67 1.92 0.98 15.07%
P/EPS 24.03 7.68 6.01 13.24 7.82 8.89 3.45 264.28%
EY 4.16 13.02 16.63 7.55 12.79 11.25 29.01 -72.57%
DY 0.04 0.03 0.03 0.03 0.03 0.03 0.05 -13.81%
P/NAPS 0.29 0.36 0.41 0.39 0.39 0.40 0.24 13.43%

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