[SYMLIFE] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -0.72%
YoY- -14.08%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 233,778 212,840 257,473 244,398 239,716 233,884 292,044 -13.77%
PBT 24,140 29,392 50,704 45,396 43,438 44,888 38,113 -26.22%
Tax -8,028 -9,212 -16,317 -14,554 -13,328 -12,732 -14,603 -32.86%
NP 16,112 20,180 34,387 30,841 30,110 32,156 23,510 -22.25%
-
NP to SH 16,198 20,220 27,726 23,846 24,020 23,424 18,343 -7.94%
-
Tax Rate 33.26% 31.34% 32.18% 32.06% 30.68% 28.36% 38.32% -
Total Cost 217,666 192,660 223,086 213,557 209,606 201,728 268,534 -13.05%
-
Net Worth 424,103 428,576 421,932 413,573 408,559 404,994 420,179 0.62%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 8,219 - - - 4,346 -
Div Payout % - - 29.65% - - - 23.70% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 424,103 428,576 421,932 413,573 408,559 404,994 420,179 0.62%
NOSH 273,614 274,728 273,982 273,889 274,200 273,644 289,778 -3.75%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.89% 9.48% 13.36% 12.62% 12.56% 13.75% 8.05% -
ROE 3.82% 4.72% 6.57% 5.77% 5.88% 5.78% 4.37% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 85.44 77.47 93.97 89.23 87.42 85.47 100.78 -10.41%
EPS 5.92 7.36 10.12 8.71 8.76 8.56 6.33 -4.36%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.50 -
NAPS 1.55 1.56 1.54 1.51 1.49 1.48 1.45 4.54%
Adjusted Per Share Value based on latest NOSH - 274,532
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.63 29.71 35.94 34.11 33.46 32.65 40.76 -13.77%
EPS 2.26 2.82 3.87 3.33 3.35 3.27 2.56 -7.96%
DPS 0.00 0.00 1.15 0.00 0.00 0.00 0.61 -
NAPS 0.592 0.5982 0.5889 0.5773 0.5703 0.5653 0.5865 0.62%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.97 0.70 0.65 0.60 0.64 0.64 0.54 -
P/RPS 1.14 0.90 0.69 0.67 0.73 0.75 0.54 64.49%
P/EPS 16.39 9.51 6.42 6.89 7.31 7.48 8.53 54.49%
EY 6.10 10.51 15.57 14.51 13.69 13.38 11.72 -35.26%
DY 0.00 0.00 4.62 0.00 0.00 0.00 2.78 -
P/NAPS 0.63 0.45 0.42 0.40 0.43 0.43 0.37 42.54%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 26/05/10 24/02/10 12/11/09 25/08/09 27/05/09 -
Price 0.97 0.95 0.65 0.62 0.63 0.64 0.60 -
P/RPS 1.14 1.23 0.69 0.69 0.72 0.75 0.60 53.34%
P/EPS 16.39 12.91 6.42 7.12 7.19 7.48 9.48 44.00%
EY 6.10 7.75 15.57 14.04 13.90 13.38 10.55 -30.57%
DY 0.00 0.00 4.62 0.00 0.00 0.00 2.50 -
P/NAPS 0.63 0.61 0.42 0.41 0.42 0.43 0.41 33.12%

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