[SYMLIFE] QoQ TTM Result on 31-Mar-2007 [#4]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 30.16%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 356,209 324,246 338,584 324,888 207,768 168,740 70,537 193.47%
PBT 70,073 60,448 79,974 79,150 56,019 42,339 10,718 248.44%
Tax -16,508 -11,031 -14,979 -15,525 -7,108 -9,172 -3,602 175.14%
NP 53,565 49,417 64,995 63,625 48,911 33,167 7,116 282.67%
-
NP to SH 50,804 46,956 63,936 61,921 47,572 32,393 6,053 311.40%
-
Tax Rate 23.56% 18.25% 18.73% 19.61% 12.69% 21.66% 33.61% -
Total Cost 302,644 274,829 273,589 261,263 158,857 135,573 63,421 182.63%
-
Net Worth 401,044 386,138 384,781 377,441 372,315 356,720 328,136 14.27%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 7,798 7,798 7,798 7,798 - - - -
Div Payout % 15.35% 16.61% 12.20% 12.59% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 401,044 386,138 384,781 377,441 372,315 356,720 328,136 14.27%
NOSH 301,537 308,910 310,307 311,934 318,218 318,500 318,578 -3.58%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 15.04% 15.24% 19.20% 19.58% 23.54% 19.66% 10.09% -
ROE 12.67% 12.16% 16.62% 16.41% 12.78% 9.08% 1.84% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 118.13 104.96 109.11 104.15 65.29 52.98 22.14 204.41%
EPS 16.85 15.20 20.60 19.85 14.95 10.17 1.90 326.74%
DPS 2.59 2.52 2.51 2.50 0.00 0.00 0.00 -
NAPS 1.33 1.25 1.24 1.21 1.17 1.12 1.03 18.52%
Adjusted Per Share Value based on latest NOSH - 311,934
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 54.23 49.37 51.55 49.46 31.63 25.69 10.74 193.45%
EPS 7.73 7.15 9.73 9.43 7.24 4.93 0.92 311.69%
DPS 1.19 1.19 1.19 1.19 0.00 0.00 0.00 -
NAPS 0.6106 0.5879 0.5858 0.5746 0.5668 0.5431 0.4996 14.26%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.04 1.14 1.19 0.93 0.81 0.65 0.70 -
P/RPS 0.88 1.09 1.09 0.89 1.24 1.23 3.16 -57.25%
P/EPS 6.17 7.50 5.78 4.68 5.42 6.39 36.84 -69.51%
EY 16.20 13.33 17.31 21.34 18.46 15.65 2.71 228.30%
DY 2.49 2.21 2.11 2.69 0.00 0.00 0.00 -
P/NAPS 0.78 0.91 0.96 0.77 0.69 0.58 0.68 9.55%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 13/11/07 28/08/07 31/05/07 28/02/07 27/11/06 28/08/06 -
Price 0.89 1.07 0.99 0.92 0.88 0.69 0.65 -
P/RPS 0.75 1.02 0.91 0.88 1.35 1.30 2.94 -59.67%
P/EPS 5.28 7.04 4.80 4.63 5.89 6.78 34.21 -71.12%
EY 18.93 14.21 20.81 21.58 16.99 14.74 2.92 246.49%
DY 2.91 2.36 2.54 2.72 0.00 0.00 0.00 -
P/NAPS 0.67 0.86 0.80 0.76 0.75 0.62 0.63 4.17%

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