[SYMLIFE] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 105.09%
YoY- -36.06%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 166,565 163,163 116,889 119,858 177,601 168,098 171,474 -0.48%
PBT 29,218 25,704 12,070 21,719 30,725 23,637 42,657 -6.10%
Tax -8,098 -9,751 -4,014 -6,664 -9,940 -4,678 -9,490 -2.60%
NP 21,120 15,953 8,056 15,055 20,785 18,959 33,167 -7.23%
-
NP to SH 21,578 16,207 8,099 12,010 18,782 17,428 32,393 -6.54%
-
Tax Rate 27.72% 37.94% 33.26% 30.68% 32.35% 19.79% 22.25% -
Total Cost 145,445 147,210 108,833 104,803 156,816 149,139 138,307 0.84%
-
Net Worth 446,260 433,929 424,103 408,559 415,739 386,944 357,088 3.78%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 446,260 433,929 424,103 408,559 415,739 386,944 357,088 3.78%
NOSH 262,506 261,403 273,614 274,200 294,850 309,555 318,828 -3.18%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.68% 9.78% 6.89% 12.56% 11.70% 11.28% 19.34% -
ROE 4.84% 3.73% 1.91% 2.94% 4.52% 4.50% 9.07% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 63.45 62.42 42.72 43.71 60.23 54.30 53.78 2.79%
EPS 8.22 6.20 2.96 4.38 6.37 5.63 10.16 -3.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.66 1.55 1.49 1.41 1.25 1.12 7.19%
Adjusted Per Share Value based on latest NOSH - 273,511
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 23.25 22.77 16.32 16.73 24.79 23.46 23.93 -0.47%
EPS 3.01 2.26 1.13 1.68 2.62 2.43 4.52 -6.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6229 0.6057 0.592 0.5703 0.5803 0.5401 0.4984 3.78%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.80 0.72 0.97 0.64 0.72 1.14 0.65 -
P/RPS 1.26 1.15 2.27 1.46 1.20 2.10 1.21 0.67%
P/EPS 9.73 11.61 32.77 14.61 11.30 20.25 6.40 7.22%
EY 10.28 8.61 3.05 6.84 8.85 4.94 15.63 -6.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.63 0.43 0.51 0.91 0.58 -3.44%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 24/11/11 23/11/10 12/11/09 27/11/08 13/11/07 27/11/06 -
Price 0.81 0.73 0.97 0.63 0.72 1.07 0.69 -
P/RPS 1.28 1.17 2.27 1.44 1.20 1.97 1.28 0.00%
P/EPS 9.85 11.77 32.77 14.38 11.30 19.01 6.79 6.39%
EY 10.15 8.49 3.05 6.95 8.85 5.26 14.72 -6.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.63 0.42 0.51 0.86 0.62 -4.17%

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