[SYMLIFE] YoY 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- 55.65%
YoY- 397.76%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 68,430 74,813 30,462 62,739 38,828 132,115 98,633 -5.90%
PBT 46,242 22,744 13,662 12,517 2,698 10,517 14,673 21.07%
Tax -12,781 -1,462 -1,858 -2,742 -1,185 -4,501 -4,319 19.81%
NP 33,461 21,282 11,804 9,775 1,513 6,016 10,354 21.58%
-
NP to SH 35,252 21,549 11,788 10,005 2,010 6,490 10,537 22.28%
-
Tax Rate 27.64% 6.43% 13.60% 21.91% 43.92% 42.80% 29.44% -
Total Cost 34,969 53,531 18,658 52,964 37,315 126,099 88,279 -14.29%
-
Net Worth 893,913 612,547 631,677 597,481 588,845 592,565 542,304 8.68%
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 893,913 612,547 631,677 597,481 588,845 592,565 542,304 8.68%
NOSH 600,572 590,281 310,000 310,000 283,098 282,173 280,986 13.48%
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 48.90% 28.45% 38.75% 15.58% 3.90% 4.55% 10.50% -
ROE 3.94% 3.52% 1.87% 1.67% 0.34% 1.10% 1.94% -
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 12.63 18.20 10.80 22.26 13.72 46.82 35.10 -15.65%
EPS 6.51 5.24 4.18 3.55 0.71 2.30 3.75 9.62%
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 10.42 11.39 4.64 9.55 5.91 20.11 15.02 -5.90%
EPS 5.37 3.28 1.79 1.52 0.31 0.99 1.60 22.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.361 0.9326 0.9617 0.9097 0.8965 0.9022 0.8256 8.68%
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 3.13 1.81 6.67 2.87 5.76 1.82 2.99 0.76%
P/EPS 6.07 6.30 17.22 18.03 111.27 36.96 28.00 -22.48%
EY 16.47 15.88 5.81 5.55 0.90 2.71 3.57 29.00%
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 3.25 2.17 7.41 3.41 5.18 1.83 2.85 2.21%
P/EPS 6.30 7.54 19.14 21.41 100.00 37.17 26.67 -21.36%
EY 15.87 13.27 5.23 4.67 1.00 2.69 3.75 27.16%
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