[SYMLIFE] YoY Annualized Quarter 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- -91.08%
YoY- -2822.92%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 31/12/02 CAGR
Revenue 292,044 293,787 325,326 214,995 150,324 175,294 149,364 11.32%
PBT 38,113 58,060 83,104 -214,516 35,846 -30,358 19,473 11.33%
Tax -14,603 -9,605 -19,479 -4,080 -9,020 -5,821 -8,087 9.91%
NP 23,510 48,455 63,625 -218,596 26,826 -36,179 11,386 12.29%
-
NP to SH 18,343 46,704 61,921 -218,596 26,826 -36,179 11,386 7.92%
-
Tax Rate 38.32% 16.54% 23.44% - 25.16% - 41.53% -
Total Cost 268,534 245,332 261,701 433,591 123,498 211,473 137,978 11.23%
-
Net Worth 420,179 414,064 383,441 325,881 550,666 371,470 296,735 5.72%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 31/12/02 CAGR
Div 4,346 9,133 7,922 - 121,658 3,148 2,967 6.29%
Div Payout % 23.70% 19.56% 12.79% - 453.51% 0.00% 26.06% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 420,179 414,064 383,441 325,881 550,666 371,470 296,735 5.72%
NOSH 289,778 304,458 316,893 319,491 320,154 314,805 296,735 -0.37%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 8.05% 16.49% 19.56% -101.67% 17.85% -20.64% 7.62% -
ROE 4.37% 11.28% 16.15% -67.08% 4.87% -9.74% 3.84% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 31/12/02 CAGR
RPS 100.78 96.49 102.66 67.29 46.95 55.68 50.34 11.74%
EPS 6.33 15.34 19.54 -68.42 8.40 -11.50 3.83 8.36%
DPS 1.50 3.00 2.50 0.00 38.00 1.00 1.00 6.70%
NAPS 1.45 1.36 1.21 1.02 1.72 1.18 1.00 6.12%
Adjusted Per Share Value based on latest NOSH - 319,515
31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 31/12/02 CAGR
RPS 44.46 44.73 49.53 32.73 22.89 26.69 22.74 11.32%
EPS 2.79 7.11 9.43 -33.28 4.08 -5.51 1.73 7.94%
DPS 0.66 1.39 1.21 0.00 18.52 0.48 0.45 6.31%
NAPS 0.6397 0.6304 0.5838 0.4961 0.8384 0.5656 0.4518 5.71%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 31/12/02 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/12/04 31/12/03 31/12/02 -
Price 0.54 0.86 0.93 0.70 0.90 0.96 0.76 -
P/RPS 0.54 0.89 0.91 1.04 1.92 1.72 1.51 -15.16%
P/EPS 8.53 5.61 4.76 -1.02 10.74 -8.35 19.81 -12.60%
EY 11.72 17.84 21.01 -97.74 9.31 -11.97 5.05 14.41%
DY 2.78 3.49 2.69 0.00 42.22 1.04 1.32 12.65%
P/NAPS 0.37 0.63 0.77 0.69 0.52 0.81 0.76 -10.87%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 31/12/02 CAGR
Date 27/05/09 03/06/08 31/05/07 29/05/06 24/02/05 26/02/04 25/02/03 -
Price 0.60 0.81 0.92 0.71 1.08 1.29 0.65 -
P/RPS 0.60 0.84 0.90 1.06 2.30 2.32 1.29 -11.52%
P/EPS 9.48 5.28 4.71 -1.04 12.89 -11.22 16.94 -8.86%
EY 10.55 18.94 21.24 -96.37 7.76 -8.91 5.90 9.74%
DY 2.50 3.70 2.72 0.00 35.19 0.78 1.54 8.05%
P/NAPS 0.41 0.60 0.76 0.70 0.63 1.09 0.65 -7.10%

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