[SYMLIFE] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -15.23%
YoY- -67.12%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 257,473 227,206 234,301 263,183 292,044 313,422 313,877 -12.38%
PBT 50,704 35,994 29,107 35,038 38,113 47,794 65,658 -15.84%
Tax -16,317 -13,885 -11,327 -12,838 -14,603 -13,659 -15,378 4.03%
NP 34,387 22,109 17,780 22,200 23,510 34,135 50,280 -22.39%
-
NP to SH 27,726 15,411 11,571 15,549 18,343 31,064 48,056 -30.71%
-
Tax Rate 32.18% 38.58% 38.92% 36.64% 38.32% 28.58% 23.42% -
Total Cost 223,086 205,097 216,521 240,983 268,534 279,287 263,597 -10.53%
-
Net Worth 422,191 414,544 407,531 404,994 407,647 412,814 414,090 1.30%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 8,224 4,217 4,217 4,217 4,217 8,936 8,936 -5.38%
Div Payout % 29.66% 27.36% 36.44% 27.12% 22.99% 28.77% 18.60% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 422,191 414,544 407,531 404,994 407,647 412,814 414,090 1.30%
NOSH 274,150 274,532 273,511 273,644 281,136 290,714 293,681 -4.48%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.36% 9.73% 7.59% 8.44% 8.05% 10.89% 16.02% -
ROE 6.57% 3.72% 2.84% 3.84% 4.50% 7.52% 11.61% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 93.92 82.76 85.66 96.18 103.88 107.81 106.88 -8.26%
EPS 10.11 5.61 4.23 5.68 6.52 10.69 16.36 -27.46%
DPS 3.00 1.54 1.54 1.54 1.50 3.07 3.04 -0.87%
NAPS 1.54 1.51 1.49 1.48 1.45 1.42 1.41 6.06%
Adjusted Per Share Value based on latest NOSH - 273,644
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 35.94 31.71 32.70 36.73 40.76 43.75 43.81 -12.37%
EPS 3.87 2.15 1.62 2.17 2.56 4.34 6.71 -30.73%
DPS 1.15 0.59 0.59 0.59 0.59 1.25 1.25 -5.41%
NAPS 0.5893 0.5786 0.5688 0.5653 0.569 0.5762 0.578 1.30%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.65 0.60 0.64 0.64 0.54 0.70 0.72 -
P/RPS 0.69 0.72 0.75 0.67 0.52 0.65 0.67 1.98%
P/EPS 6.43 10.69 15.13 11.26 8.28 6.55 4.40 28.80%
EY 15.56 9.36 6.61 8.88 12.08 15.26 22.73 -22.34%
DY 4.62 2.56 2.41 2.41 2.78 4.39 4.23 6.06%
P/NAPS 0.42 0.40 0.43 0.43 0.37 0.49 0.51 -12.15%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 12/11/09 25/08/09 27/05/09 26/02/09 27/11/08 -
Price 0.65 0.62 0.63 0.64 0.60 0.56 0.72 -
P/RPS 0.69 0.75 0.74 0.67 0.58 0.52 0.67 1.98%
P/EPS 6.43 11.04 14.89 11.26 9.20 5.24 4.40 28.80%
EY 15.56 9.05 6.72 8.88 10.87 19.08 22.73 -22.34%
DY 4.62 2.48 2.45 2.41 2.50 5.49 4.23 6.06%
P/NAPS 0.42 0.41 0.42 0.43 0.41 0.39 0.51 -12.15%

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