[SYMLIFE] YoY 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- 32.6%
YoY- 82.8%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 216,087 99,735 68,430 74,813 30,462 62,739 38,828 33.08%
PBT 71,907 21,905 46,242 22,744 13,662 12,517 2,698 72.74%
Tax -10,124 -4,913 -12,781 -1,462 -1,858 -2,742 -1,185 42.93%
NP 61,783 16,992 33,461 21,282 11,804 9,775 1,513 85.46%
-
NP to SH 63,427 18,089 35,252 21,549 11,788 10,005 2,010 77.67%
-
Tax Rate 14.08% 22.43% 27.64% 6.43% 13.60% 21.91% 43.92% -
Total Cost 154,304 82,743 34,969 53,531 18,658 52,964 37,315 26.66%
-
Net Worth 1,005,455 899,249 893,913 612,547 631,677 597,481 588,845 9.31%
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 1,005,455 899,249 893,913 612,547 631,677 597,481 588,845 9.31%
NOSH 716,445 631,804 600,572 590,281 310,000 310,000 283,098 16.72%
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 28.59% 17.04% 48.90% 28.45% 38.75% 15.58% 3.90% -
ROE 6.31% 2.01% 3.94% 3.52% 1.87% 1.67% 0.34% -
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 33.10 17.97 12.63 18.20 10.80 22.26 13.72 15.79%
EPS 9.71 3.26 6.51 5.24 4.18 3.55 0.71 54.58%
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 32.90 15.18 10.42 11.39 4.64 9.55 5.91 33.09%
EPS 9.66 2.75 5.37 3.28 1.79 1.52 0.31 77.30%
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 0.9097 0.8965 9.31%
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 1.44 3.06 3.13 1.81 6.67 2.87 5.76 -20.61%
P/EPS 4.89 16.88 6.07 6.30 17.22 18.03 111.27 -40.56%
EY 20.45 5.92 16.47 15.88 5.81 5.55 0.90 68.21%
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 1.44 3.48 3.25 2.17 7.41 3.41 5.18 -19.19%
P/EPS 4.89 19.18 6.30 7.54 19.14 21.41 100.00 -39.50%
EY 20.45 5.21 15.87 13.27 5.23 4.67 1.00 65.29%
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