[SYMLIFE] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 153.61%
YoY- 55.01%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 341,136 297,821 326,326 249,392 243,780 207,626 233,778 28.62%
PBT 61,616 53,337 51,408 44,468 20,324 20,673 24,140 86.66%
Tax -14,737 -17,658 -19,502 -13,632 -8,434 -6,888 -8,028 49.86%
NP 46,879 35,678 31,906 30,836 11,890 13,785 16,112 103.67%
-
NP to SH 47,435 36,164 32,414 31,344 12,359 13,873 16,198 104.55%
-
Tax Rate 23.92% 33.11% 37.94% 30.66% 41.50% 33.32% 33.26% -
Total Cost 294,257 262,142 294,420 218,556 231,890 193,841 217,666 22.23%
-
Net Worth 454,293 434,280 433,929 438,377 429,951 427,152 424,103 4.68%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - 5,477 - - -
Div Payout % - - - - 44.32% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 454,293 434,280 433,929 438,377 429,951 427,152 424,103 4.68%
NOSH 259,596 260,047 261,403 273,986 273,854 273,815 273,614 -3.44%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 13.74% 11.98% 9.78% 12.36% 4.88% 6.64% 6.89% -
ROE 10.44% 8.33% 7.47% 7.15% 2.87% 3.25% 3.82% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 131.41 114.53 124.84 91.02 89.02 75.83 85.44 33.20%
EPS 18.27 13.91 12.40 11.44 4.51 5.07 5.92 111.82%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.75 1.67 1.66 1.60 1.57 1.56 1.55 8.41%
Adjusted Per Share Value based on latest NOSH - 273,986
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 47.62 41.57 45.55 34.81 34.03 28.98 32.63 28.63%
EPS 6.62 5.05 4.52 4.37 1.73 1.94 2.26 104.58%
DPS 0.00 0.00 0.00 0.00 0.76 0.00 0.00 -
NAPS 0.6341 0.6062 0.6057 0.6119 0.6001 0.5962 0.592 4.68%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.76 0.73 0.72 0.98 1.11 1.05 0.97 -
P/RPS 0.58 0.64 0.58 1.08 1.25 1.38 1.14 -36.24%
P/EPS 4.16 5.25 5.81 8.57 24.60 20.72 16.39 -59.87%
EY 24.04 19.05 17.22 11.67 4.07 4.83 6.10 149.29%
DY 0.00 0.00 0.00 0.00 1.80 0.00 0.00 -
P/NAPS 0.43 0.44 0.43 0.61 0.71 0.67 0.63 -22.46%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 24/11/11 22/08/11 23/05/11 24/02/11 23/11/10 -
Price 0.70 0.80 0.73 0.87 1.00 1.15 0.97 -
P/RPS 0.53 0.70 0.58 0.96 1.12 1.52 1.14 -39.95%
P/EPS 3.83 5.75 5.89 7.60 22.16 22.70 16.39 -62.02%
EY 26.10 17.38 16.99 13.15 4.51 4.41 6.10 163.32%
DY 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.40 0.48 0.44 0.54 0.64 0.74 0.63 -26.10%

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