[SYMLIFE] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 282.57%
YoY- 103.39%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 207,768 0 182,808 149,362 131,447 101,294 70,139 18.96%
PBT 56,019 0 -10,054 6,391 -67,583 -30,457 23,540 14.86%
Tax -7,108 0 -9,441 -3,801 -8,908 32,886 -2,963 15.01%
NP 48,911 0 -19,495 2,590 -76,491 2,429 20,577 14.84%
-
NP to SH 47,572 0 -19,495 2,590 -76,491 -33,266 20,577 14.33%
-
Tax Rate 12.69% - - 59.47% - - 12.59% -
Total Cost 158,857 0 202,303 146,772 207,938 98,865 49,562 20.46%
-
Net Worth 372,315 319,791 519,171 317,317 306,874 625,129 689,333 -9.37%
Dividend
31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 3,203 3,113 2,912 8,727 8,703 -
Div Payout % - - 0.00% 120.22% 0.00% 0.00% 42.30% -
Equity
31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 372,315 319,791 519,171 317,317 306,874 625,129 689,333 -9.37%
NOSH 318,218 319,791 320,476 317,317 299,565 289,411 293,333 1.31%
Ratio Analysis
31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 23.54% 0.00% -10.66% 1.73% -58.19% 2.40% 29.34% -
ROE 12.78% 0.00% -3.76% 0.82% -24.93% -5.32% 2.99% -
Per Share
31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 65.29 0.00 57.04 47.07 43.88 35.00 23.91 17.42%
EPS 14.95 0.00 -6.08 0.82 -25.53 -11.49 7.01 12.87%
DPS 0.00 0.00 1.00 0.98 0.97 3.00 3.00 -
NAPS 1.17 1.00 1.62 1.00 1.0244 2.16 2.35 -10.55%
Adjusted Per Share Value based on latest NOSH - 317,317
31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 29.00 0.00 25.52 20.85 18.35 14.14 9.79 18.95%
EPS 6.64 0.00 -2.72 0.36 -10.68 -4.64 2.87 14.35%
DPS 0.00 0.00 0.45 0.43 0.41 1.22 1.21 -
NAPS 0.5197 0.4464 0.7246 0.4429 0.4283 0.8725 0.9622 -9.37%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/12/06 30/12/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.81 0.69 0.79 0.92 0.85 0.83 1.57 -
P/RPS 1.24 0.00 1.38 1.95 1.94 2.37 6.57 -23.40%
P/EPS 5.42 0.00 -12.99 112.71 -3.33 -7.22 22.38 -20.28%
EY 18.46 0.00 -7.70 0.89 -30.04 -13.85 4.47 25.45%
DY 0.00 0.00 1.27 1.07 1.14 3.61 1.91 -
P/NAPS 0.69 0.69 0.49 0.92 0.83 0.38 0.67 0.47%
Price Multiplier on Announcement Date
31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/02/07 27/02/06 25/11/04 21/11/03 26/11/02 26/11/01 27/11/00 -
Price 0.88 0.71 0.90 0.91 0.79 0.99 1.22 -
P/RPS 1.35 0.00 1.58 1.93 1.80 2.83 5.10 -19.14%
P/EPS 5.89 0.00 -14.80 111.49 -3.09 -8.61 17.39 -15.89%
EY 16.99 0.00 -6.76 0.90 -32.32 -11.61 5.75 18.91%
DY 0.00 0.00 1.11 1.08 1.23 3.03 2.46 -
P/NAPS 0.75 0.71 0.56 0.91 0.77 0.46 0.52 6.03%

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