[SYMLIFE] YoY Annualized Quarter 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- -27.07%
YoY- -13.68%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 393,408 300,496 249,392 212,840 233,884 349,328 336,932 2.61%
PBT 62,920 51,732 44,468 29,392 44,888 57,188 46,168 5.29%
Tax -16,832 -15,728 -13,632 -9,212 -12,732 -19,792 -12,224 5.47%
NP 46,088 36,004 30,836 20,180 32,156 37,396 33,944 5.22%
-
NP to SH 45,568 36,608 31,344 20,220 23,424 34,600 32,272 5.91%
-
Tax Rate 26.75% 30.40% 30.66% 31.34% 28.36% 34.61% 26.48% -
Total Cost 347,320 264,492 218,556 192,660 201,728 311,932 302,988 2.29%
-
Net Worth 521,237 445,998 438,377 428,576 404,994 411,763 384,781 5.18%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 521,237 445,998 438,377 428,576 404,994 411,763 384,781 5.18%
NOSH 268,679 257,802 273,986 274,728 273,644 296,232 310,307 -2.37%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.72% 11.98% 12.36% 9.48% 13.75% 10.71% 10.07% -
ROE 8.74% 8.21% 7.15% 4.72% 5.78% 8.40% 8.39% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 146.42 116.56 91.02 77.47 85.47 117.92 108.58 5.10%
EPS 16.96 14.20 11.44 7.36 8.56 11.68 10.40 8.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.73 1.60 1.56 1.48 1.39 1.24 7.73%
Adjusted Per Share Value based on latest NOSH - 274,728
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 54.91 41.94 34.81 29.71 32.65 48.76 47.03 2.61%
EPS 6.36 5.11 4.37 2.82 3.27 4.83 4.50 5.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7275 0.6225 0.6119 0.5982 0.5653 0.5747 0.5371 5.18%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
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 0.77 0.65 1.08 0.90 0.75 0.63 1.10 -5.76%
P/EPS 6.66 5.35 8.57 9.51 7.48 6.34 11.44 -8.61%
EY 15.01 18.68 11.67 10.51 13.38 15.78 8.74 9.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.44 0.61 0.45 0.43 0.53 0.96 -8.04%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
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 0.68 0.71 0.96 1.23 0.75 0.64 0.91 -4.73%
P/EPS 5.84 5.85 7.60 12.91 7.48 6.51 9.52 -7.81%
EY 17.13 17.11 13.15 7.75 13.38 15.37 10.51 8.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.54 0.61 0.43 0.55 0.80 -7.22%

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