[SYMLIFE] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -40.95%
YoY- -60.72%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 227,206 234,301 263,183 292,044 313,422 313,877 307,473 -18.21%
PBT 35,994 29,107 35,038 38,113 47,794 65,658 61,325 -29.83%
Tax -13,885 -11,327 -12,838 -14,603 -13,659 -15,378 -12,008 10.13%
NP 22,109 17,780 22,200 23,510 34,135 50,280 49,317 -41.33%
-
NP to SH 15,411 11,571 15,549 18,343 31,064 48,056 47,284 -52.54%
-
Tax Rate 38.58% 38.92% 36.64% 38.32% 28.58% 23.42% 19.58% -
Total Cost 205,097 216,521 240,983 268,534 279,287 263,597 258,156 -14.18%
-
Net Worth 414,544 407,531 404,994 407,647 412,814 414,090 411,763 0.44%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,217 4,217 4,217 4,217 8,936 8,936 8,936 -39.30%
Div Payout % 27.36% 36.44% 27.12% 22.99% 28.77% 18.60% 18.90% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 414,544 407,531 404,994 407,647 412,814 414,090 411,763 0.44%
NOSH 274,532 273,511 273,644 281,136 290,714 293,681 296,232 -4.93%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.73% 7.59% 8.44% 8.05% 10.89% 16.02% 16.04% -
ROE 3.72% 2.84% 3.84% 4.50% 7.52% 11.61% 11.48% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 82.76 85.66 96.18 103.88 107.81 106.88 103.79 -13.97%
EPS 5.61 4.23 5.68 6.52 10.69 16.36 15.96 -50.09%
DPS 1.54 1.54 1.54 1.50 3.07 3.04 3.02 -36.09%
NAPS 1.51 1.49 1.48 1.45 1.42 1.41 1.39 5.65%
Adjusted Per Share Value based on latest NOSH - 281,136
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 34.59 35.67 40.07 44.46 47.72 47.79 46.81 -18.21%
EPS 2.35 1.76 2.37 2.79 4.73 7.32 7.20 -52.49%
DPS 0.64 0.64 0.64 0.64 1.36 1.36 1.36 -39.41%
NAPS 0.6311 0.6205 0.6166 0.6206 0.6285 0.6304 0.6269 0.44%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.60 0.64 0.64 0.54 0.70 0.72 0.74 -
P/RPS 0.72 0.75 0.67 0.52 0.65 0.67 0.71 0.93%
P/EPS 10.69 15.13 11.26 8.28 6.55 4.40 4.64 74.17%
EY 9.36 6.61 8.88 12.08 15.26 22.73 21.57 -42.59%
DY 2.56 2.41 2.41 2.78 4.39 4.23 4.08 -26.64%
P/NAPS 0.40 0.43 0.43 0.37 0.49 0.51 0.53 -17.06%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 12/11/09 25/08/09 27/05/09 26/02/09 27/11/08 20/08/08 -
Price 0.62 0.63 0.64 0.60 0.56 0.72 0.76 -
P/RPS 0.75 0.74 0.67 0.58 0.52 0.67 0.73 1.81%
P/EPS 11.04 14.89 11.26 9.20 5.24 4.40 4.76 74.94%
EY 9.05 6.72 8.88 10.87 19.08 22.73 21.00 -42.85%
DY 2.48 2.45 2.41 2.50 5.49 4.23 3.97 -26.86%
P/NAPS 0.41 0.42 0.43 0.41 0.39 0.51 0.55 -17.74%

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