[SYMLIFE] QoQ TTM Result on 31-Mar-2006 [#4]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 207,768 168,740 70,537 0 0 38,568 80,748 87.44%
PBT 56,019 42,339 10,718 0 0 6,090 14,634 144.11%
Tax -7,108 -9,172 -3,602 0 0 -2,089 -6,595 5.10%
NP 48,911 33,167 7,116 0 0 4,001 8,039 232.18%
-
NP to SH 47,572 32,393 6,053 0 0 4,001 8,039 226.10%
-
Tax Rate 12.69% 21.66% 33.61% - - 34.30% 45.07% -
Total Cost 158,857 135,573 63,421 0 0 34,567 72,709 68.13%
-
Net Worth 372,315 356,720 328,136 306,734 319,791 322,999 319,467 10.71%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - 8,007 8,007 -
Div Payout % - - - - - 200.15% 99.61% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 372,315 356,720 328,136 306,734 319,791 322,999 319,467 10.71%
NOSH 318,218 318,500 318,578 319,515 319,791 322,999 319,467 -0.26%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 23.54% 19.66% 10.09% 0.00% 0.00% 10.37% 9.96% -
ROE 12.78% 9.08% 1.84% 0.00% 0.00% 1.24% 2.52% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 65.29 52.98 22.14 0.00 0.00 11.94 25.28 87.91%
EPS 14.95 10.17 1.90 0.00 0.00 1.24 2.52 226.65%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.50 -
NAPS 1.17 1.12 1.03 0.96 1.00 1.00 1.00 11.00%
Adjusted Per Share Value based on latest NOSH - 319,515
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 31.63 25.69 10.74 0.00 0.00 5.87 12.29 87.47%
EPS 7.24 4.93 0.92 0.00 0.00 0.61 1.22 226.72%
DPS 0.00 0.00 0.00 0.00 0.00 1.22 1.22 -
NAPS 0.5668 0.5431 0.4996 0.467 0.4869 0.4918 0.4864 10.70%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.81 0.65 0.70 0.70 0.69 0.91 1.02 -
P/RPS 1.24 1.23 3.16 0.00 0.00 7.62 4.04 -54.40%
P/EPS 5.42 6.39 36.84 0.00 0.00 73.46 40.53 -73.75%
EY 18.46 15.65 2.71 0.00 0.00 1.36 2.47 280.85%
DY 0.00 0.00 0.00 0.00 0.00 2.75 2.45 -
P/NAPS 0.69 0.58 0.68 0.73 0.69 0.91 1.02 -22.88%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/11/06 28/08/06 29/05/06 27/02/06 24/11/05 25/08/05 -
Price 0.88 0.69 0.65 0.71 0.71 0.76 0.98 -
P/RPS 1.35 1.30 2.94 0.00 0.00 6.36 3.88 -50.43%
P/EPS 5.89 6.78 34.21 0.00 0.00 61.35 38.94 -71.51%
EY 16.99 14.74 2.92 0.00 0.00 1.63 2.57 251.03%
DY 0.00 0.00 0.00 0.00 0.00 3.29 2.55 -
P/NAPS 0.75 0.62 0.63 0.74 0.71 0.76 0.98 -16.29%

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