[SYMLIFE] YoY TTM 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- -2.89%

YoY- 73.16%

Quarter Report

1Q 2011 Announcement.pdf

Latest QR

Upcoming QR

SYMLIFE's Result

SYMLIFE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	430,134	353,912	252,370	252,212	263,183	307,473	338,584	4.06%
YoY %	21.54%	40.24%	0.06%	-4.17%	-14.40%	-9.19%	-	-
Horiz. %	127.04%	104.53%	74.54%	74.49%	77.73%	90.81%	100.00%	-
PBT	112,748	63,432	24,109	46,830	35,038	61,325	79,974	5.88%
YoY %	77.75%	163.11%	-48.52%	33.65%	-42.87%	-23.32%	-	-
Horiz. %	140.98%	79.32%	30.15%	58.56%	43.81%	76.68%	100.00%	-
Tax	-24,329	-15,261	-9,484	-15,437	-12,838	-12,008	-14,979	8.41%
YoY %	-59.42%	-60.91%	38.56%	-20.24%	-6.91%	19.83%	-	-
Horiz. %	162.42%	101.88%	63.32%	103.06%	85.71%	80.17%	100.00%	-
NP	88,419	48,171	14,625	31,393	22,200	49,317	64,995	5.25%
YoY %	83.55%	229.37%	-53.41%	41.41%	-54.99%	-24.12%	-	-
Horiz. %	136.04%	74.11%	22.50%	48.30%	34.16%	75.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	88,831	48,751	15,214	26,925	15,549	47,284	63,936	5.62%
YoY %	82.21%	220.44%	-43.49%	73.16%	-67.12%	-26.04%	-	-
Horiz. %	138.94%	76.25%	23.80%	42.11%	24.32%	73.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.58%	24.06%	39.34%	32.96%	36.64%	19.58%	18.73%	-
YoY %	-10.31%	-38.84%	19.36%	-10.04%	87.13%	4.54%	-	-
Horiz. %	115.22%	128.46%	210.04%	175.97%	195.62%	104.54%	100.00%	-
Total Cost	341,715	305,741	237,745	220,819	240,983	258,156	273,589	3.77%
YoY %	11.77%	28.60%	7.67%	-8.37%	-6.65%	-5.64%	-	-
Horiz. %	124.90%	111.75%	86.90%	80.71%	88.08%	94.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	521,237	445,998	438,377	428,576	404,994	411,763	384,781	5.18%
YoY %	16.87%	1.74%	2.29%	5.82%	-1.64%	7.01%	-	-
Horiz. %	135.46%	115.91%	113.93%	111.38%	105.25%	107.01%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	80	-	-	8,224	4,217	8,936	7,798	-53.35%
YoY %	0.00%	-	-	95.02%	-52.81%	14.59%	-	-
Horiz. %	1.03%	-	-	105.46%	54.08%	114.59%	100.00%	-
Div Payout %	0.09%	-	-	30.55%	27.12%	18.90%	12.20%	-
YoY %	0.00%	-	-	12.65%	43.49%	54.92%	-	-
Horiz. %	0.74%	-	-	250.41%	222.30%	154.92%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	521,237	445,998	438,377	428,576	404,994	411,763	384,781	5.18%
YoY %	16.87%	1.74%	2.29%	5.82%	-1.64%	7.01%	-	-
Horiz. %	135.46%	115.91%	113.93%	111.38%	105.25%	107.01%	100.00%	-
NOSH	268,679	257,802	273,986	274,728	273,644	296,232	310,307	-2.37%
YoY %	4.22%	-5.91%	-0.27%	0.40%	-7.63%	-4.54%	-	-
Horiz. %	86.58%	83.08%	88.30%	88.53%	88.18%	95.46%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	20.56%	13.61%	5.80%	12.45%	8.44%	16.04%	19.20%	-
YoY %	51.07%	134.66%	-53.41%	47.51%	-47.38%	-16.46%	-	-
Horiz. %	107.08%	70.89%	30.21%	64.84%	43.96%	83.54%	100.00%	-
ROE	17.04%	10.93%	3.47%	6.28%	3.84%	11.48%	16.62%	-
YoY %	55.90%	214.99%	-44.75%	63.54%	-66.55%	-30.93%	-	-
Horiz. %	102.53%	65.76%	20.88%	37.79%	23.10%	69.07%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	160.09	137.28	92.11	91.80	96.18	103.79	109.11	6.59%
YoY %	16.62%	49.04%	0.34%	-4.55%	-7.33%	-4.88%	-	-
Horiz. %	146.72%	125.82%	84.42%	84.14%	88.15%	95.12%	100.00%	-
EPS	33.06	18.91	5.55	9.80	5.68	15.96	20.60	8.19%
YoY %	74.83%	240.72%	-43.37%	72.54%	-64.41%	-22.52%	-	-
Horiz. %	160.49%	91.80%	26.94%	47.57%	27.57%	77.48%	100.00%	-
DPS	0.03	0.00	0.00	3.00	1.54	3.02	2.51	-52.15%
YoY %	0.00%	0.00%	0.00%	94.81%	-49.01%	20.32%	-	-
Horiz. %	1.20%	0.00%	0.00%	119.52%	61.35%	120.32%	100.00%	-
NAPS	1.94	1.73	1.60	1.56	1.48	1.39	1.24	7.73%
YoY %	12.14%	8.12%	2.56%	5.41%	6.47%	12.10%	-	-
Horiz. %	156.45%	139.52%	129.03%	125.81%	119.35%	112.10%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 274,728
RPS	60.04	49.40	35.23	35.20	36.73	42.92	47.26	4.06%
YoY %	21.54%	40.22%	0.09%	-4.17%	-14.42%	-9.18%	-	-
Horiz. %	127.04%	104.53%	74.55%	74.48%	77.72%	90.82%	100.00%	-
EPS	12.40	6.80	2.12	3.76	2.17	6.60	8.92	5.63%
YoY %	82.35%	220.75%	-43.62%	73.27%	-67.12%	-26.01%	-	-
Horiz. %	139.01%	76.23%	23.77%	42.15%	24.33%	73.99%	100.00%	-
DPS	0.01	0.00	0.00	1.15	0.59	1.25	1.09	-54.21%
YoY %	0.00%	0.00%	0.00%	94.92%	-52.80%	14.68%	-	-
Horiz. %	0.92%	0.00%	0.00%	105.50%	54.13%	114.68%	100.00%	-
NAPS	0.7275	0.6225	0.6119	0.5982	0.5653	0.5747	0.5371	5.18%
YoY %	16.87%	1.73%	2.29%	5.82%	-1.64%	7.00%	-	-
Horiz. %	135.45%	115.90%	113.93%	111.38%	105.25%	107.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.13	0.76	0.98	0.70	0.64	0.74	1.19	-
P/RPS	0.71	0.55	1.06	0.76	0.67	0.71	1.09	-6.88%
YoY %	29.09%	-48.11%	39.47%	13.43%	-5.63%	-34.86%	-	-
Horiz. %	65.14%	50.46%	97.25%	69.72%	61.47%	65.14%	100.00%	-
P/EPS	3.42	4.02	17.65	7.14	11.26	4.64	5.78	-8.36%
YoY %	-14.93%	-77.22%	147.20%	-36.59%	142.67%	-19.72%	-	-
Horiz. %	59.17%	69.55%	305.36%	123.53%	194.81%	80.28%	100.00%	-
EY	29.26	24.88	5.67	14.00	8.88	21.57	17.31	9.13%
YoY %	17.60%	338.80%	-59.50%	57.66%	-58.83%	24.61%	-	-
Horiz. %	169.04%	143.73%	32.76%	80.88%	51.30%	124.61%	100.00%	-
DY	0.03	0.00	0.00	4.29	2.41	4.08	2.11	-50.74%
YoY %	0.00%	0.00%	0.00%	78.01%	-40.93%	93.36%	-	-
Horiz. %	1.42%	0.00%	0.00%	203.32%	114.22%	193.36%	100.00%	-
P/NAPS	0.58	0.44	0.61	0.45	0.43	0.53	0.96	-8.04%
YoY %	31.82%	-27.87%	35.56%	4.65%	-18.87%	-44.79%	-	-
Horiz. %	60.42%	45.83%	63.54%	46.88%	44.79%	55.21%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	29/08/12	22/08/11	25/08/10	25/08/09	20/08/08	28/08/07	-
Price	0.99	0.83	0.87	0.95	0.64	0.76	0.99	-
P/RPS	0.62	0.60	0.94	1.03	0.67	0.73	0.91	-6.18%
YoY %	3.33%	-36.17%	-8.74%	53.73%	-8.22%	-19.78%	-	-
Horiz. %	68.13%	65.93%	103.30%	113.19%	73.63%	80.22%	100.00%	-
P/EPS	2.99	4.39	15.67	9.69	11.26	4.76	4.80	-7.57%
YoY %	-31.89%	-71.98%	61.71%	-13.94%	136.55%	-0.83%	-	-
Horiz. %	62.29%	91.46%	326.46%	201.87%	234.58%	99.17%	100.00%	-
EY	33.40	22.78	6.38	10.32	8.88	21.00	20.81	8.19%
YoY %	46.62%	257.05%	-38.18%	16.22%	-57.71%	0.91%	-	-
Horiz. %	160.50%	109.47%	30.66%	49.59%	42.67%	100.91%	100.00%	-
DY	0.03	0.00	0.00	3.16	2.41	3.97	2.54	-52.24%
YoY %	0.00%	0.00%	0.00%	31.12%	-39.29%	56.30%	-	-
Horiz. %	1.18%	0.00%	0.00%	124.41%	94.88%	156.30%	100.00%	-
P/NAPS	0.51	0.48	0.54	0.61	0.43	0.55	0.80	-7.22%
YoY %	6.25%	-11.11%	-11.48%	41.86%	-21.82%	-31.25%	-	-
Horiz. %	63.75%	60.00%	67.50%	76.25%	53.75%	68.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos