[SYMLIFE] YoY TTM Result on 31-Dec-2021 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 407.17%
YoY- 115.57%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 98,055 107,944 337,764 233,929 258,389 163,605 149,899 -6.82%
PBT -64,366 -19,694 72,688 28,178 132,046 58,549 37,929 -
Tax -10,097 2,721 -24,405 -12,389 -33,694 -1,988 1,056 -
NP -74,463 -16,973 48,283 15,789 98,352 56,561 38,985 -
-
NP to SH -63,614 -13,348 56,473 26,197 107,625 57,017 40,038 -
-
Tax Rate - - 33.58% 43.97% 25.52% 3.40% -2.78% -
Total Cost 172,518 124,917 289,481 218,140 160,037 107,044 110,914 7.63%
-
Net Worth 910,694 989,315 1,005,455 899,249 893,913 612,547 631,677 6.28%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - 111 109 - - 84 -
Div Payout % - - 0.20% 0.42% - - 0.21% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 910,694 989,315 1,005,455 899,249 893,913 612,547 631,677 6.28%
NOSH 716,445 716,445 716,445 631,804 600,572 590,281 310,000 14.97%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -75.94% -15.72% 14.29% 6.75% 38.06% 34.57% 26.01% -
ROE -6.99% -1.35% 5.62% 2.91% 12.04% 9.31% 6.34% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 14.97 16.48 51.73 42.14 47.69 39.80 53.16 -19.03%
EPS -9.71 -2.04 8.65 4.72 19.87 13.87 14.20 -
DPS 0.00 0.00 0.02 0.02 0.00 0.00 0.03 -
NAPS 1.39 1.51 1.54 1.62 1.65 1.49 2.24 -7.64%
Adjusted Per Share Value based on latest NOSH - 716,445
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 14.93 16.43 51.42 35.62 39.34 24.91 22.82 -6.82%
EPS -9.69 -2.03 8.60 3.99 16.39 8.68 6.10 -
DPS 0.00 0.00 0.02 0.02 0.00 0.00 0.01 -
NAPS 1.3865 1.5062 1.5308 1.3691 1.361 0.9326 0.9617 6.28%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.33 0.42 0.475 0.55 0.395 0.33 0.72 -
P/RPS 2.20 2.55 0.92 1.31 0.83 0.83 1.35 8.47%
P/EPS -3.40 -20.62 5.49 11.65 1.99 2.38 5.07 -
EY -29.42 -4.85 18.21 8.58 50.29 42.03 19.72 -
DY 0.00 0.00 0.04 0.04 0.00 0.00 0.04 -
P/NAPS 0.24 0.28 0.31 0.34 0.24 0.22 0.32 -4.67%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 24/02/22 24/02/21 26/02/20 27/02/19 28/02/18 -
Price 0.295 0.39 0.475 0.625 0.41 0.395 0.80 -
P/RPS 1.97 2.37 0.92 1.48 0.86 0.99 1.51 4.52%
P/EPS -3.04 -19.14 5.49 13.24 2.06 2.85 5.63 -
EY -32.91 -5.22 18.21 7.55 48.45 35.11 17.75 -
DY 0.00 0.00 0.04 0.03 0.00 0.00 0.04 -
P/NAPS 0.21 0.26 0.31 0.39 0.25 0.27 0.36 -8.58%

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