[SYMLIFE] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -26.11%
YoY- -42.9%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 239,716 233,884 292,044 330,849 355,202 349,328 293,787 -12.67%
PBT 43,438 44,888 38,113 48,221 61,450 57,188 58,060 -17.57%
Tax -13,328 -12,732 -14,603 -15,512 -19,880 -19,792 -9,605 24.38%
NP 30,110 32,156 23,510 32,709 41,570 37,396 48,455 -27.15%
-
NP to SH 24,020 23,424 18,343 27,756 37,564 34,600 46,704 -35.78%
-
Tax Rate 30.68% 28.36% 38.32% 32.17% 32.35% 34.61% 16.54% -
Total Cost 209,606 201,728 268,534 298,140 313,632 311,932 245,332 -9.95%
-
Net Worth 408,559 404,994 420,179 416,340 415,739 411,763 414,064 -0.88%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 4,346 - - - 9,133 -
Div Payout % - - 23.70% - - - 19.56% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 408,559 404,994 420,179 416,340 415,739 411,763 414,064 -0.88%
NOSH 274,200 273,644 289,778 293,197 294,850 296,232 304,458 -6.73%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.56% 13.75% 8.05% 9.89% 11.70% 10.71% 16.49% -
ROE 5.88% 5.78% 4.37% 6.67% 9.04% 8.40% 11.28% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 87.42 85.47 100.78 112.84 120.47 117.92 96.49 -6.36%
EPS 8.76 8.56 6.33 9.47 12.74 11.68 15.34 -31.14%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 3.00 -
NAPS 1.49 1.48 1.45 1.42 1.41 1.39 1.36 6.26%
Adjusted Per Share Value based on latest NOSH - 290,714
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 36.50 35.61 44.46 50.37 54.08 53.18 44.73 -12.66%
EPS 3.66 3.57 2.79 4.23 5.72 5.27 7.11 -35.74%
DPS 0.00 0.00 0.66 0.00 0.00 0.00 1.39 -
NAPS 0.622 0.6166 0.6397 0.6339 0.633 0.6269 0.6304 -0.88%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.64 0.64 0.54 0.70 0.72 0.74 0.86 -
P/RPS 0.73 0.75 0.54 0.62 0.60 0.63 0.89 -12.36%
P/EPS 7.31 7.48 8.53 7.39 5.65 6.34 5.61 19.27%
EY 13.69 13.38 11.72 13.52 17.69 15.78 17.84 -16.16%
DY 0.00 0.00 2.78 0.00 0.00 0.00 3.49 -
P/NAPS 0.43 0.43 0.37 0.49 0.51 0.53 0.63 -22.46%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 12/11/09 25/08/09 27/05/09 26/02/09 27/11/08 20/08/08 03/06/08 -
Price 0.63 0.64 0.60 0.56 0.72 0.76 0.81 -
P/RPS 0.72 0.75 0.60 0.50 0.60 0.64 0.84 -9.75%
P/EPS 7.19 7.48 9.48 5.92 5.65 6.51 5.28 22.83%
EY 13.90 13.38 10.55 16.90 17.69 15.37 18.94 -18.62%
DY 0.00 0.00 2.50 0.00 0.00 0.00 3.70 -
P/NAPS 0.42 0.43 0.41 0.39 0.51 0.55 0.60 -21.14%

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