[SYMLIFE] YoY Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 68.06%
YoY- 81.3%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 283,076 210,955 198,107 138,599 97,950 180,065 104,241 18.09%
PBT 46,088 56,182 105,249 51,828 31,247 26,935 6,700 37.86%
Tax -11,150 -14,236 -29,017 1,479 -2,454 -6,992 -2,532 27.99%
NP 34,938 41,946 76,232 53,307 28,793 19,943 4,168 42.48%
-
NP to SH 40,017 46,368 82,630 53,209 29,349 20,984 6,153 36.58%
-
Tax Rate 24.19% 25.34% 27.57% -2.85% 7.85% 25.96% 37.79% -
Total Cost 248,138 169,009 121,875 85,292 69,157 160,122 100,073 16.32%
-
Net Worth 1,005,455 899,249 893,913 612,547 631,677 597,931 587,075 9.37%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,005,455 899,249 893,913 612,547 631,677 597,931 587,075 9.37%
NOSH 716,445 631,804 600,572 590,281 310,000 310,000 282,247 16.77%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 12.34% 19.88% 38.48% 38.46% 29.40% 11.08% 4.00% -
ROE 3.98% 5.16% 9.24% 8.69% 4.65% 3.51% 1.05% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 43.36 38.00 36.57 33.71 34.73 63.84 36.93 2.70%
EPS 6.54 8.09 15.39 16.36 10.41 7.44 2.18 20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.62 1.65 1.49 2.24 2.12 2.08 -4.88%
Adjusted Per Share Value based on latest NOSH - 590,281
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 43.10 32.12 30.16 21.10 14.91 27.41 15.87 18.10%
EPS 6.09 7.06 12.58 8.10 4.47 3.19 0.94 36.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5308 1.3691 1.361 0.9326 0.9617 0.9103 0.8938 9.37%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.475 0.55 0.395 0.33 0.72 0.64 0.79 -
P/RPS 1.10 1.45 1.08 0.98 2.07 1.00 2.14 -10.48%
P/EPS 7.75 6.58 2.59 2.55 6.92 8.60 36.24 -22.65%
EY 12.90 15.19 38.61 39.22 14.45 11.63 2.76 29.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.24 0.22 0.32 0.30 0.38 -3.33%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 24/02/21 26/02/20 27/02/19 28/02/18 27/02/17 25/02/16 -
Price 0.475 0.625 0.41 0.395 0.80 0.76 0.71 -
P/RPS 1.10 1.64 1.12 1.17 2.30 1.19 1.92 -8.85%
P/EPS 7.75 7.48 2.69 3.05 7.69 10.22 32.57 -21.26%
EY 12.90 13.37 37.20 32.77 13.01 9.79 3.07 27.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.39 0.25 0.27 0.36 0.36 0.34 -1.52%

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