[SYMLIFE] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 8.19%
YoY- 6.79%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 313,877 307,473 304,374 356,209 324,246 338,584 324,888 -2.26%
PBT 65,658 61,325 58,570 70,073 60,448 79,974 79,150 -11.68%
Tax -15,378 -12,008 -10,116 -16,508 -11,031 -14,979 -15,525 -0.63%
NP 50,280 49,317 48,454 53,565 49,417 64,995 63,625 -14.48%
-
NP to SH 48,056 47,284 46,702 50,804 46,956 63,936 61,921 -15.50%
-
Tax Rate 23.42% 19.58% 17.27% 23.56% 18.25% 18.73% 19.61% -
Total Cost 263,597 258,156 255,920 302,644 274,829 273,589 261,263 0.59%
-
Net Worth 414,090 411,763 405,113 401,044 386,138 384,781 377,441 6.35%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 8,936 8,936 8,936 7,798 7,798 7,798 7,798 9.47%
Div Payout % 18.60% 18.90% 19.13% 15.35% 16.61% 12.20% 12.59% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 414,090 411,763 405,113 401,044 386,138 384,781 377,441 6.35%
NOSH 293,681 296,232 297,877 301,537 308,910 310,307 311,934 -3.92%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 16.02% 16.04% 15.92% 15.04% 15.24% 19.20% 19.58% -
ROE 11.61% 11.48% 11.53% 12.67% 12.16% 16.62% 16.41% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 106.88 103.79 102.18 118.13 104.96 109.11 104.15 1.73%
EPS 16.36 15.96 15.68 16.85 15.20 20.60 19.85 -12.06%
DPS 3.04 3.02 3.00 2.59 2.52 2.51 2.50 13.88%
NAPS 1.41 1.39 1.36 1.33 1.25 1.24 1.21 10.70%
Adjusted Per Share Value based on latest NOSH - 301,537
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 47.79 46.81 46.34 54.23 49.37 51.55 49.46 -2.25%
EPS 7.32 7.20 7.11 7.73 7.15 9.73 9.43 -15.49%
DPS 1.36 1.36 1.36 1.19 1.19 1.19 1.19 9.28%
NAPS 0.6304 0.6269 0.6168 0.6106 0.5879 0.5858 0.5746 6.35%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.72 0.74 0.86 1.04 1.14 1.19 0.93 -
P/RPS 0.67 0.71 0.84 0.88 1.09 1.09 0.89 -17.20%
P/EPS 4.40 4.64 5.49 6.17 7.50 5.78 4.68 -4.01%
EY 22.73 21.57 18.23 16.20 13.33 17.31 21.34 4.28%
DY 4.23 4.08 3.49 2.49 2.21 2.11 2.69 35.11%
P/NAPS 0.51 0.53 0.63 0.78 0.91 0.96 0.77 -23.95%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 20/08/08 03/06/08 28/02/08 13/11/07 28/08/07 31/05/07 -
Price 0.72 0.76 0.81 0.89 1.07 0.99 0.92 -
P/RPS 0.67 0.73 0.79 0.75 1.02 0.91 0.88 -16.57%
P/EPS 4.40 4.76 5.17 5.28 7.04 4.80 4.63 -3.33%
EY 22.73 21.00 19.36 18.93 14.21 20.81 21.58 3.51%
DY 4.23 3.97 3.70 2.91 2.36 2.54 2.72 34.12%
P/NAPS 0.51 0.55 0.60 0.67 0.86 0.80 0.76 -23.29%

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