[SYMLIFE] QoQ TTM 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- 3.25%
YoY- 956.27%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 304,374 356,209 324,246 338,584 324,888 207,768 168,740 48.12%
PBT 58,570 70,073 60,448 79,974 79,150 56,019 42,339 24.12%
Tax -10,116 -16,508 -11,031 -14,979 -15,525 -7,108 -9,172 6.74%
NP 48,454 53,565 49,417 64,995 63,625 48,911 33,167 28.72%
-
NP to SH 46,702 50,804 46,956 63,936 61,921 47,572 32,393 27.59%
-
Tax Rate 17.27% 23.56% 18.25% 18.73% 19.61% 12.69% 21.66% -
Total Cost 255,920 302,644 274,829 273,589 261,263 158,857 135,573 52.68%
-
Net Worth 405,113 401,044 386,138 384,781 377,441 372,315 356,720 8.84%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 8,936 7,798 7,798 7,798 7,798 - - -
Div Payout % 19.13% 15.35% 16.61% 12.20% 12.59% - - -
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 405,113 401,044 386,138 384,781 377,441 372,315 356,720 8.84%
NOSH 297,877 301,537 308,910 310,307 311,934 318,218 318,500 -4.36%
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 15.92% 15.04% 15.24% 19.20% 19.58% 23.54% 19.66% -
ROE 11.53% 12.67% 12.16% 16.62% 16.41% 12.78% 9.08% -
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 102.18 118.13 104.96 109.11 104.15 65.29 52.98 54.88%
EPS 15.68 16.85 15.20 20.60 19.85 14.95 10.17 33.42%
DPS 3.00 2.59 2.52 2.51 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 46.34 54.23 49.37 51.55 49.46 31.63 25.69 48.12%
EPS 7.11 7.73 7.15 9.73 9.43 7.24 4.93 27.61%
DPS 1.36 1.19 1.19 1.19 1.19 0.00 0.00 -
NAPS 0.6168 0.6106 0.5879 0.5858 0.5746 0.5668 0.5431 8.84%
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 0.84 0.88 1.09 1.09 0.89 1.24 1.23 -22.43%
P/EPS 5.49 6.17 7.50 5.78 4.68 5.42 6.39 -9.61%
EY 18.23 16.20 13.33 17.31 21.34 18.46 15.65 10.69%
DY 3.49 2.49 2.21 2.11 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 0.79 0.75 1.02 0.91 0.88 1.35 1.30 -28.23%
P/EPS 5.17 5.28 7.04 4.80 4.63 5.89 6.78 -16.52%
EY 19.36 18.93 14.21 20.81 21.58 16.99 14.74 19.91%
DY 3.70 2.91 2.36 2.54 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