[SYMLIFE] YoY Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 1.32%
YoY- -526.46%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 248,137 200,002 243,005 167,408 111,756 104,242 104,244 14.86%
PBT 36,166 42,167 59,818 -105,983 29,756 9,452 22,534 7.85%
Tax -11,634 -3,316 -10,907 -8,419 -6,931 -3,311 -7,597 7.04%
NP 24,532 38,851 48,911 -114,402 22,825 6,141 14,937 8.25%
-
NP to SH 20,817 36,456 47,572 -114,402 22,825 6,141 14,937 5.44%
-
Tax Rate 32.17% 7.86% 18.23% - 23.29% 35.03% 33.71% -
Total Cost 223,605 161,151 194,094 281,810 88,931 98,101 89,307 15.79%
-
Net Worth 416,339 408,135 371,805 431,283 518,604 313,316 304,204 5.14%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - 113,644 - - -
Div Payout % - - - - 497.90% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 416,339 408,135 371,805 431,283 518,604 313,316 304,204 5.14%
NOSH 293,197 306,868 317,782 319,469 320,126 313,316 296,958 -0.20%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.89% 19.43% 20.13% -68.34% 20.42% 5.89% 14.33% -
ROE 5.00% 8.93% 12.79% -26.53% 4.40% 1.96% 4.91% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 84.63 65.18 76.47 52.40 34.91 33.27 35.10 15.10%
EPS 7.10 11.88 14.97 -35.81 7.13 1.96 5.03 5.66%
DPS 0.00 0.00 0.00 0.00 35.50 0.00 0.00 -
NAPS 1.42 1.33 1.17 1.35 1.62 1.00 1.0244 5.35%
Adjusted Per Share Value based on latest NOSH - 319,791
31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 34.63 27.92 33.92 23.37 15.60 14.55 14.55 14.86%
EPS 2.91 5.09 6.64 -15.97 3.19 0.86 2.08 5.51%
DPS 0.00 0.00 0.00 0.00 15.86 0.00 0.00 -
NAPS 0.5811 0.5697 0.519 0.602 0.7239 0.4373 0.4246 5.14%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 30/09/04 30/09/03 30/09/02 -
Price 0.70 1.04 0.81 0.69 0.79 0.92 0.85 -
P/RPS 0.83 1.60 1.06 1.32 2.26 2.77 2.42 -15.71%
P/EPS 9.86 8.75 5.41 -1.93 11.08 46.94 16.90 -8.25%
EY 10.14 11.42 18.48 -51.90 9.03 2.13 5.92 8.98%
DY 0.00 0.00 0.00 0.00 44.94 0.00 0.00 -
P/NAPS 0.49 0.78 0.69 0.51 0.49 0.92 0.83 -8.07%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/02/09 28/02/08 28/02/07 27/02/06 25/11/04 21/11/03 26/11/02 -
Price 0.56 0.89 0.88 0.71 0.90 0.91 0.79 -
P/RPS 0.66 1.37 1.15 1.35 2.58 2.74 2.25 -17.79%
P/EPS 7.89 7.49 5.88 -1.98 12.62 46.43 15.71 -10.42%
EY 12.68 13.35 17.01 -50.44 7.92 2.15 6.37 11.62%
DY 0.00 0.00 0.00 0.00 39.44 0.00 0.00 -
P/NAPS 0.39 0.67 0.75 0.53 0.56 0.91 0.77 -10.30%

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