[SYMLIFE] YoY TTM Result on 31-Dec-2007 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 8.19%
YoY- 6.79%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
Revenue 229,894 227,206 313,422 356,209 207,768 0 182,808 3.73%
PBT 32,162 35,994 47,794 70,073 56,019 0 -10,054 -
Tax -10,567 -13,885 -13,659 -16,508 -7,108 0 -9,441 1.81%
NP 21,595 22,109 34,135 53,565 48,911 0 -19,495 -
-
NP to SH 20,246 15,411 31,064 50,804 47,572 0 -19,495 -
-
Tax Rate 32.86% 38.58% 28.58% 23.56% 12.69% - - -
Total Cost 208,299 205,097 279,287 302,644 158,857 0 202,303 0.46%
-
Net Worth 428,257 414,544 412,814 401,044 372,315 319,791 519,171 -3.03%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
Div 8,224 4,217 8,936 7,798 - - 3,203 16.27%
Div Payout % 40.62% 27.36% 28.77% 15.35% - - 0.00% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
Net Worth 428,257 414,544 412,814 401,044 372,315 319,791 519,171 -3.03%
NOSH 274,523 274,532 290,714 301,537 318,218 319,791 320,476 -2.44%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
NP Margin 9.39% 9.73% 10.89% 15.04% 23.54% 0.00% -10.66% -
ROE 4.73% 3.72% 7.52% 12.67% 12.78% 0.00% -3.76% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
RPS 83.74 82.76 107.81 118.13 65.29 0.00 57.04 6.33%
EPS 7.37 5.61 10.69 16.85 14.95 0.00 -6.08 -
DPS 3.00 1.54 3.07 2.59 0.00 0.00 1.00 19.20%
NAPS 1.56 1.51 1.42 1.33 1.17 1.00 1.62 -0.60%
Adjusted Per Share Value based on latest NOSH - 301,537
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
RPS 35.00 34.59 47.72 54.23 31.63 0.00 27.83 3.73%
EPS 3.08 2.35 4.73 7.73 7.24 0.00 -2.97 -
DPS 1.25 0.64 1.36 1.19 0.00 0.00 0.49 16.15%
NAPS 0.652 0.6311 0.6285 0.6106 0.5668 0.4869 0.7904 -3.03%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 30/09/04 -
Price 1.05 0.60 0.70 1.04 0.81 0.69 0.79 -
P/RPS 1.25 0.72 0.65 0.88 1.24 0.00 1.38 -1.56%
P/EPS 14.24 10.69 6.55 6.17 5.42 0.00 -12.99 -
EY 7.02 9.36 15.26 16.20 18.46 0.00 -7.70 -
DY 2.86 2.56 4.39 2.49 0.00 0.00 1.27 13.85%
P/NAPS 0.67 0.40 0.49 0.78 0.69 0.69 0.49 5.12%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
Date 24/02/11 24/02/10 26/02/09 28/02/08 28/02/07 27/02/06 25/11/04 -
Price 1.15 0.62 0.56 0.89 0.88 0.71 0.90 -
P/RPS 1.37 0.75 0.52 0.75 1.35 0.00 1.58 -2.25%
P/EPS 15.59 11.04 5.24 5.28 5.89 0.00 -14.80 -
EY 6.41 9.05 19.08 18.93 16.99 0.00 -6.76 -
DY 2.61 2.48 5.49 2.91 0.00 0.00 1.11 14.64%
P/NAPS 0.74 0.41 0.39 0.67 0.75 0.71 0.56 4.55%

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