[SYMLIFE] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 48.92%
YoY- -14.08%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 264,263 223,366 155,720 183,299 248,137 200,002 243,005 1.40%
PBT 89,892 40,003 15,505 34,047 36,166 42,167 59,818 7.01%
Tax -19,529 -13,244 -5,166 -10,916 -11,634 -3,316 -10,907 10.18%
NP 70,363 26,759 10,339 23,131 24,532 38,851 48,911 6.24%
-
NP to SH 71,053 27,123 10,405 17,885 20,817 36,456 47,572 6.90%
-
Tax Rate 21.72% 33.11% 33.32% 32.06% 32.17% 7.86% 18.23% -
Total Cost 193,900 196,607 145,381 160,168 223,605 161,151 194,094 -0.01%
-
Net Worth 486,736 434,280 427,152 413,573 416,339 408,135 371,805 4.58%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 486,736 434,280 427,152 413,573 416,339 408,135 371,805 4.58%
NOSH 264,530 260,047 273,815 273,889 293,197 306,868 317,782 -3.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 26.63% 11.98% 6.64% 12.62% 9.89% 19.43% 20.13% -
ROE 14.60% 6.25% 2.44% 4.32% 5.00% 8.93% 12.79% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 99.90 85.89 56.87 66.92 84.63 65.18 76.47 4.55%
EPS 26.86 10.43 3.80 6.53 7.10 11.88 14.97 10.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.67 1.56 1.51 1.42 1.33 1.17 7.83%
Adjusted Per Share Value based on latest NOSH - 274,532
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 36.89 31.18 21.74 25.58 34.63 27.92 33.92 1.40%
EPS 9.92 3.79 1.45 2.50 2.91 5.09 6.64 6.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6794 0.6062 0.5962 0.5773 0.5811 0.5697 0.519 4.58%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.81 0.73 1.05 0.60 0.70 1.04 0.81 -
P/RPS 0.81 0.85 1.85 0.90 0.83 1.60 1.06 -4.38%
P/EPS 3.02 7.00 27.63 9.19 9.86 8.75 5.41 -9.25%
EY 33.16 14.29 3.62 10.88 10.14 11.42 18.48 10.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.67 0.40 0.49 0.78 0.69 -7.21%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 24/02/11 24/02/10 26/02/09 28/02/08 28/02/07 -
Price 0.81 0.80 1.15 0.62 0.56 0.89 0.88 -
P/RPS 0.81 0.93 2.02 0.93 0.66 1.37 1.15 -5.66%
P/EPS 3.02 7.67 30.26 9.49 7.89 7.49 5.88 -10.50%
EY 33.16 13.04 3.30 10.53 12.68 13.35 17.01 11.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.74 0.41 0.39 0.67 0.75 -8.49%

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