[SYMLIFE] QoQ Cumulative Quarter Result on 31-Mar-2008 [#4]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
03-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 28.11%
YoY- -24.57%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 248,137 177,601 87,332 293,787 200,002 168,098 84,233 104.82%
PBT 36,166 30,725 14,297 58,060 42,167 23,637 11,542 113.39%
Tax -11,634 -9,940 -4,948 -9,605 -3,316 -4,678 -3,056 142.82%
NP 24,532 20,785 9,349 48,455 38,851 18,959 8,486 102.28%
-
NP to SH 20,817 18,782 8,650 46,704 36,456 17,428 8,068 87.58%
-
Tax Rate 32.17% 32.35% 34.61% 16.54% 7.86% 19.79% 26.48% -
Total Cost 223,605 156,816 77,983 245,332 161,151 149,139 75,747 105.10%
-
Net Worth 416,339 415,739 411,763 414,064 408,135 386,944 384,781 5.37%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 9,133 - - - -
Div Payout % - - - 19.56% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 416,339 415,739 411,763 414,064 408,135 386,944 384,781 5.37%
NOSH 293,197 294,850 296,232 304,458 306,868 309,555 310,307 -3.69%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.89% 11.70% 10.71% 16.49% 19.43% 11.28% 10.07% -
ROE 5.00% 4.52% 2.10% 11.28% 8.93% 4.50% 2.10% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 84.63 60.23 29.48 96.49 65.18 54.30 27.14 112.70%
EPS 7.10 6.37 2.92 15.34 11.88 5.63 2.60 94.77%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.42 1.41 1.39 1.36 1.33 1.25 1.24 9.41%
Adjusted Per Share Value based on latest NOSH - 297,877
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 37.78 27.04 13.30 44.73 30.45 25.59 12.82 104.87%
EPS 3.17 2.86 1.32 7.11 5.55 2.65 1.23 87.43%
DPS 0.00 0.00 0.00 1.39 0.00 0.00 0.00 -
NAPS 0.6339 0.633 0.6269 0.6304 0.6214 0.5891 0.5858 5.37%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.70 0.72 0.74 0.86 1.04 1.14 1.19 -
P/RPS 0.83 1.20 2.51 0.89 1.60 2.10 4.38 -66.84%
P/EPS 9.86 11.30 25.34 5.61 8.75 20.25 45.77 -63.89%
EY 10.14 8.85 3.95 17.84 11.42 4.94 2.18 177.35%
DY 0.00 0.00 0.00 3.49 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.53 0.63 0.78 0.91 0.96 -36.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 20/08/08 03/06/08 28/02/08 13/11/07 28/08/07 -
Price 0.56 0.72 0.76 0.81 0.89 1.07 0.99 -
P/RPS 0.66 1.20 2.58 0.84 1.37 1.97 3.65 -67.85%
P/EPS 7.89 11.30 26.03 5.28 7.49 19.01 38.08 -64.81%
EY 12.68 8.85 3.84 18.94 13.35 5.26 2.63 184.03%
DY 0.00 0.00 0.00 3.70 0.00 0.00 0.00 -
P/NAPS 0.39 0.51 0.55 0.60 0.67 0.86 0.80 -37.92%

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