[SYMLIFE] QoQ TTM Result on 31-Mar-2019 [#4]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 37.16%
YoY- 135.86%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 258,389 264,772 221,053 198,881 163,605 119,254 128,072 59.46%
PBT 132,046 108,548 95,845 78,625 58,549 49,467 40,996 117.63%
Tax -33,694 -22,375 -10,237 -3,198 -1,988 -2,384 -6,464 199.72%
NP 98,352 86,173 85,608 75,427 56,561 47,083 34,532 100.54%
-
NP to SH 107,625 93,922 90,964 78,204 57,017 47,256 35,238 110.07%
-
Tax Rate 25.52% 20.61% 10.68% 4.07% 3.40% 4.82% 15.77% -
Total Cost 160,037 178,599 135,445 123,454 107,044 72,171 93,540 42.90%
-
Net Worth 893,913 866,243 850,201 818,118 612,547 685,257 668,337 21.33%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 893,913 866,243 850,201 818,118 612,547 685,257 668,337 21.33%
NOSH 600,572 590,281 590,281 590,281 590,281 310,000 310,000 55.21%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 38.06% 32.55% 38.73% 37.93% 34.57% 39.48% 26.96% -
ROE 12.04% 10.84% 10.70% 9.56% 9.31% 6.90% 5.27% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 47.69 49.52 41.34 37.19 39.80 42.29 45.42 3.29%
EPS 19.87 17.56 17.01 14.63 13.87 16.76 12.50 36.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.62 1.59 1.53 1.49 2.43 2.37 -21.39%
Adjusted Per Share Value based on latest NOSH - 590,281
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 39.34 40.31 33.65 30.28 24.91 18.16 19.50 59.45%
EPS 16.39 14.30 13.85 11.91 8.68 7.19 5.36 110.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.361 1.3188 1.2944 1.2456 0.9326 1.0433 1.0175 21.33%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.395 0.38 0.405 0.42 0.33 0.505 0.60 -
P/RPS 0.83 0.77 0.98 1.13 0.83 1.19 1.32 -26.54%
P/EPS 1.99 2.16 2.38 2.87 2.38 3.01 4.80 -44.31%
EY 50.29 46.22 42.00 34.82 42.03 33.18 20.83 79.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.25 0.27 0.22 0.21 0.25 -2.67%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 27/11/19 26/08/19 31/05/19 27/02/19 28/11/18 28/08/18 -
Price 0.41 0.385 0.38 0.405 0.395 0.35 0.55 -
P/RPS 0.86 0.78 0.92 1.09 0.99 0.83 1.21 -20.30%
P/EPS 2.06 2.19 2.23 2.77 2.85 2.09 4.40 -39.62%
EY 48.45 45.62 44.77 36.11 35.11 47.88 22.72 65.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.24 0.26 0.27 0.14 0.23 5.70%

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