[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
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 430,134 353,912 252,370 252,212 263,183 307,473 338,584 4.06%
PBT 112,748 63,432 24,109 46,830 35,038 61,325 79,974 5.88%
Tax -24,329 -15,261 -9,484 -15,437 -12,838 -12,008 -14,979 8.41%
NP 88,419 48,171 14,625 31,393 22,200 49,317 64,995 5.25%
-
NP to SH 88,831 48,751 15,214 26,925 15,549 47,284 63,936 5.62%
-
Tax Rate 21.58% 24.06% 39.34% 32.96% 36.64% 19.58% 18.73% -
Total Cost 341,715 305,741 237,745 220,819 240,983 258,156 273,589 3.77%
-
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 80 - - 8,224 4,217 8,936 7,798 -53.35%
Div Payout % 0.09% - - 30.55% 27.12% 18.90% 12.20% -
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 20.56% 13.61% 5.80% 12.45% 8.44% 16.04% 19.20% -
ROE 17.04% 10.93% 3.47% 6.28% 3.84% 11.48% 16.62% -
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 160.09 137.28 92.11 91.80 96.18 103.79 109.11 6.59%
EPS 33.06 18.91 5.55 9.80 5.68 15.96 20.60 8.19%
DPS 0.03 0.00 0.00 3.00 1.54 3.02 2.51 -52.15%
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 65.49 53.88 38.42 38.40 40.07 46.81 51.55 4.06%
EPS 13.52 7.42 2.32 4.10 2.37 7.20 9.73 5.63%
DPS 0.01 0.00 0.00 1.25 0.64 1.36 1.19 -54.87%
NAPS 0.7936 0.679 0.6674 0.6525 0.6166 0.6269 0.5858 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 0.71 0.55 1.06 0.76 0.67 0.71 1.09 -6.88%
P/EPS 3.42 4.02 17.65 7.14 11.26 4.64 5.78 -8.36%
EY 29.26 24.88 5.67 14.00 8.88 21.57 17.31 9.13%
DY 0.03 0.00 0.00 4.29 2.41 4.08 2.11 -50.74%
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 0.62 0.60 0.94 1.03 0.67 0.73 0.91 -6.18%
P/EPS 2.99 4.39 15.67 9.69 11.26 4.76 4.80 -7.57%
EY 33.40 22.78 6.38 10.32 8.88 21.00 20.81 8.19%
DY 0.03 0.00 0.00 3.16 2.41 3.97 2.54 -52.24%
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