[SYMLIFE] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -81.77%
YoY- -13.68%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 243,780 155,720 116,889 53,210 257,473 183,299 119,858 60.59%
PBT 20,324 15,505 12,070 7,348 50,704 34,047 21,719 -4.33%
Tax -8,434 -5,166 -4,014 -2,303 -16,317 -10,916 -6,664 17.02%
NP 11,890 10,339 8,056 5,045 34,387 23,131 15,055 -14.57%
-
NP to SH 12,359 10,405 8,099 5,055 27,726 17,885 12,010 1.92%
-
Tax Rate 41.50% 33.32% 33.26% 31.34% 32.18% 32.06% 30.68% -
Total Cost 231,890 145,381 108,833 48,165 223,086 160,168 104,803 69.88%
-
Net Worth 429,951 427,152 424,103 428,576 421,932 413,573 408,559 3.46%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 5,477 - - - 8,219 - - -
Div Payout % 44.32% - - - 29.65% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 429,951 427,152 424,103 428,576 421,932 413,573 408,559 3.46%
NOSH 273,854 273,815 273,614 274,728 273,982 273,889 274,200 -0.08%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.88% 6.64% 6.89% 9.48% 13.36% 12.62% 12.56% -
ROE 2.87% 2.44% 1.91% 1.18% 6.57% 4.32% 2.94% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 89.02 56.87 42.72 19.37 93.97 66.92 43.71 60.74%
EPS 4.51 3.80 2.96 1.84 10.12 6.53 4.38 1.97%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.57 1.56 1.55 1.56 1.54 1.51 1.49 3.55%
Adjusted Per Share Value based on latest NOSH - 274,728
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 34.03 21.74 16.32 7.43 35.94 25.58 16.73 60.60%
EPS 1.73 1.45 1.13 0.71 3.87 2.50 1.68 1.97%
DPS 0.76 0.00 0.00 0.00 1.15 0.00 0.00 -
NAPS 0.6001 0.5962 0.592 0.5982 0.5889 0.5773 0.5703 3.45%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.11 1.05 0.97 0.70 0.65 0.60 0.64 -
P/RPS 1.25 1.85 2.27 3.61 0.69 0.90 1.46 -9.84%
P/EPS 24.60 27.63 32.77 38.04 6.42 9.19 14.61 41.57%
EY 4.07 3.62 3.05 2.63 15.57 10.88 6.84 -29.27%
DY 1.80 0.00 0.00 0.00 4.62 0.00 0.00 -
P/NAPS 0.71 0.67 0.63 0.45 0.42 0.40 0.43 39.74%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 24/02/11 23/11/10 25/08/10 26/05/10 24/02/10 12/11/09 -
Price 1.00 1.15 0.97 0.95 0.65 0.62 0.63 -
P/RPS 1.12 2.02 2.27 4.90 0.69 0.93 1.44 -15.43%
P/EPS 22.16 30.26 32.77 51.63 6.42 9.49 14.38 33.45%
EY 4.51 3.30 3.05 1.94 15.57 10.53 6.95 -25.06%
DY 2.00 0.00 0.00 0.00 4.62 0.00 0.00 -
P/NAPS 0.64 0.74 0.63 0.61 0.42 0.41 0.42 32.45%

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