[SYMLIFE] YoY Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 91.13%
YoY- 241.04%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 198,107 138,599 97,950 180,065 104,241 259,040 296,584 -6.50%
PBT 105,249 51,828 31,247 26,935 6,700 49,642 46,781 14.46%
Tax -29,017 1,479 -2,454 -6,992 -2,532 -10,603 -12,318 15.34%
NP 76,232 53,307 28,793 19,943 4,168 39,039 34,463 14.13%
-
NP to SH 82,630 53,209 29,349 20,984 6,153 39,864 34,640 15.58%
-
Tax Rate 27.57% -2.85% 7.85% 25.96% 37.79% 21.36% 26.33% -
Total Cost 121,875 85,292 69,157 160,122 100,073 220,001 262,121 -11.97%
-
Net Worth 893,913 612,547 631,677 597,931 587,075 592,458 526,418 9.22%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 893,913 612,547 631,677 597,931 587,075 592,458 526,418 9.22%
NOSH 600,572 590,281 310,000 310,000 282,247 282,123 272,755 14.05%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 38.48% 38.46% 29.40% 11.08% 4.00% 15.07% 11.62% -
ROE 9.24% 8.69% 4.65% 3.51% 1.05% 6.73% 6.58% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 36.57 33.71 34.73 63.84 36.93 91.82 108.74 -16.60%
EPS 15.39 16.36 10.41 7.44 2.18 14.13 12.70 3.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.49 2.24 2.12 2.08 2.10 1.93 -2.57%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 30.16 21.10 14.91 27.41 15.87 39.44 45.15 -6.50%
EPS 12.58 8.10 4.47 3.19 0.94 6.07 5.27 15.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.361 0.9326 0.9617 0.9103 0.8938 0.902 0.8015 9.22%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.395 0.33 0.72 0.64 0.79 0.85 1.05 -
P/RPS 1.08 0.98 2.07 1.00 2.14 0.93 0.97 1.80%
P/EPS 2.59 2.55 6.92 8.60 36.24 6.02 8.27 -17.58%
EY 38.61 39.22 14.45 11.63 2.76 16.62 12.10 21.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.22 0.32 0.30 0.38 0.40 0.54 -12.63%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 28/02/18 27/02/17 25/02/16 26/02/15 27/02/14 -
Price 0.41 0.395 0.80 0.76 0.71 0.855 1.00 -
P/RPS 1.12 1.17 2.30 1.19 1.92 0.93 0.92 3.33%
P/EPS 2.69 3.05 7.69 10.22 32.57 6.05 7.87 -16.37%
EY 37.20 32.77 13.01 9.79 3.07 16.53 12.70 19.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.36 0.36 0.34 0.41 0.52 -11.48%

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