[SYMLIFE] QoQ Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -47.88%
YoY- 33.29%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 293,787 266,669 336,196 336,932 325,326 324,006 342,948 -9.79%
PBT 58,060 56,222 47,274 46,168 83,104 79,757 85,314 -22.61%
Tax -9,605 -4,421 -9,356 -12,224 -19,479 -14,542 -18,980 -36.46%
NP 48,455 51,801 37,918 33,944 63,625 65,214 66,334 -18.87%
-
NP to SH 46,704 48,608 34,856 32,272 61,921 63,429 64,786 -19.58%
-
Tax Rate 16.54% 7.86% 19.79% 26.48% 23.44% 18.23% 22.25% -
Total Cost 245,332 214,868 298,278 302,988 261,701 258,792 276,614 -7.68%
-
Net Worth 414,064 408,135 386,944 384,781 383,441 371,805 357,088 10.36%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 9,133 - - - 7,922 - - -
Div Payout % 19.56% - - - 12.79% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 414,064 408,135 386,944 384,781 383,441 371,805 357,088 10.36%
NOSH 304,458 306,868 309,555 310,307 316,893 317,782 318,828 -3.02%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 16.49% 19.43% 11.28% 10.07% 19.56% 20.13% 19.34% -
ROE 11.28% 11.91% 9.01% 8.39% 16.15% 17.06% 18.14% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 96.49 86.90 108.61 108.58 102.66 101.96 107.56 -6.97%
EPS 15.34 15.84 11.26 10.40 19.54 19.96 20.32 -17.07%
DPS 3.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.36 1.33 1.25 1.24 1.21 1.17 1.12 13.80%
Adjusted Per Share Value based on latest NOSH - 310,307
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 44.73 40.60 51.18 51.30 49.53 49.33 52.21 -9.78%
EPS 7.11 7.40 5.31 4.91 9.43 9.66 9.86 -19.57%
DPS 1.39 0.00 0.00 0.00 1.21 0.00 0.00 -
NAPS 0.6304 0.6214 0.5891 0.5858 0.5838 0.5661 0.5437 10.35%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.86 1.04 1.14 1.19 0.93 0.81 0.65 -
P/RPS 0.89 1.20 1.05 1.10 0.91 0.79 0.60 30.03%
P/EPS 5.61 6.57 10.12 11.44 4.76 4.06 3.20 45.34%
EY 17.84 15.23 9.88 8.74 21.01 24.64 31.26 -31.17%
DY 3.49 0.00 0.00 0.00 2.69 0.00 0.00 -
P/NAPS 0.63 0.78 0.91 0.96 0.77 0.69 0.58 5.66%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 03/06/08 28/02/08 13/11/07 28/08/07 31/05/07 28/02/07 27/11/06 -
Price 0.81 0.89 1.07 0.99 0.92 0.88 0.69 -
P/RPS 0.84 1.02 0.99 0.91 0.90 0.86 0.64 19.85%
P/EPS 5.28 5.62 9.50 9.52 4.71 4.41 3.40 34.06%
EY 18.94 17.80 10.52 10.51 21.24 22.68 29.45 -25.47%
DY 3.70 0.00 0.00 0.00 2.72 0.00 0.00 -
P/NAPS 0.60 0.67 0.86 0.80 0.76 0.75 0.62 -2.16%

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