[SYMLIFE] YoY 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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 353,912 252,370 252,212 263,183 307,473 338,584 70,537 30.80%
PBT 63,432 24,109 46,830 35,038 61,325 79,974 10,718 34.45%
Tax -15,261 -9,484 -15,437 -12,838 -12,008 -14,979 -3,602 27.17%
NP 48,171 14,625 31,393 22,200 49,317 64,995 7,116 37.49%
-
NP to SH 48,751 15,214 26,925 15,549 47,284 63,936 6,053 41.53%
-
Tax Rate 24.06% 39.34% 32.96% 36.64% 19.58% 18.73% 33.61% -
Total Cost 305,741 237,745 220,819 240,983 258,156 273,589 63,421 29.94%
-
Net Worth 445,998 438,377 428,576 404,994 411,763 384,781 328,136 5.24%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 8,224 4,217 8,936 7,798 - -
Div Payout % - - 30.55% 27.12% 18.90% 12.20% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 445,998 438,377 428,576 404,994 411,763 384,781 328,136 5.24%
NOSH 257,802 273,986 274,728 273,644 296,232 310,307 318,578 -3.46%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 13.61% 5.80% 12.45% 8.44% 16.04% 19.20% 10.09% -
ROE 10.93% 3.47% 6.28% 3.84% 11.48% 16.62% 1.84% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 137.28 92.11 91.80 96.18 103.79 109.11 22.14 35.50%
EPS 18.91 5.55 9.80 5.68 15.96 20.60 1.90 46.61%
DPS 0.00 0.00 3.00 1.54 3.02 2.51 0.00 -
NAPS 1.73 1.60 1.56 1.48 1.39 1.24 1.03 9.01%
Adjusted Per Share Value based on latest NOSH - 273,644
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 49.40 35.23 35.20 36.73 42.92 47.26 9.85 30.80%
EPS 6.80 2.12 3.76 2.17 6.60 8.92 0.84 41.65%
DPS 0.00 0.00 1.15 0.59 1.25 1.09 0.00 -
NAPS 0.6225 0.6119 0.5982 0.5653 0.5747 0.5371 0.458 5.24%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.76 0.98 0.70 0.64 0.74 1.19 0.70 -
P/RPS 0.55 1.06 0.76 0.67 0.71 1.09 3.16 -25.25%
P/EPS 4.02 17.65 7.14 11.26 4.64 5.78 36.84 -30.84%
EY 24.88 5.67 14.00 8.88 21.57 17.31 2.71 44.65%
DY 0.00 0.00 4.29 2.41 4.08 2.11 0.00 -
P/NAPS 0.44 0.61 0.45 0.43 0.53 0.96 0.68 -6.99%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 22/08/11 25/08/10 25/08/09 20/08/08 28/08/07 28/08/06 -
Price 0.83 0.87 0.95 0.64 0.76 0.99 0.65 -
P/RPS 0.60 0.94 1.03 0.67 0.73 0.91 2.94 -23.25%
P/EPS 4.39 15.67 9.69 11.26 4.76 4.80 34.21 -28.95%
EY 22.78 6.38 10.32 8.88 21.00 20.81 2.92 40.78%
DY 0.00 0.00 3.16 2.41 3.97 2.54 0.00 -
P/NAPS 0.48 0.54 0.61 0.43 0.55 0.80 0.63 -4.42%

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