[SYMLIFE] QoQ Annualized Quarter 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- 15.68%
YoY- -58.89%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 139,152 128,076 175,294 138,989 123,514 114,624 149,364 -4.61%
PBT 42,424 16,440 -30,358 12,602 13,012 11,256 19,473 68.13%
Tax -4,850 -3,728 -5,821 -4,414 -5,934 -4,904 -8,087 -28.90%
NP 37,574 12,712 -36,179 8,188 7,078 6,352 11,386 121.81%
-
NP to SH 37,574 12,712 -36,179 8,188 7,078 6,352 11,386 121.81%
-
Tax Rate 11.43% 22.68% - 35.03% 45.60% 43.57% 41.53% -
Total Cost 101,578 115,364 211,473 130,801 116,436 108,272 137,978 -18.48%
-
Net Worth 516,161 545,717 371,470 313,316 310,438 311,372 296,735 44.68%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 227,624 - 3,148 - - - 2,967 1710.29%
Div Payout % 605.80% - 0.00% - - - 26.06% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 516,161 545,717 371,470 313,316 310,438 311,372 296,735 44.68%
NOSH 320,597 321,010 314,805 313,316 310,438 311,372 296,735 5.29%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 27.00% 9.93% -20.64% 5.89% 5.73% 5.54% 7.62% -
ROE 7.28% 2.33% -9.74% 2.61% 2.28% 2.04% 3.84% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 43.40 39.90 55.68 44.36 39.79 36.81 50.34 -9.42%
EPS 11.72 3.96 -11.50 2.61 2.28 2.04 3.83 110.91%
DPS 71.00 0.00 1.00 0.00 0.00 0.00 1.00 1619.09%
NAPS 1.61 1.70 1.18 1.00 1.00 1.00 1.00 37.40%
Adjusted Per Share Value based on latest NOSH - 317,317
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 19.42 17.88 24.47 19.40 17.24 16.00 20.85 -4.63%
EPS 5.24 1.77 -5.05 1.14 0.99 0.89 1.59 121.61%
DPS 31.77 0.00 0.44 0.00 0.00 0.00 0.41 1722.38%
NAPS 0.7204 0.7617 0.5185 0.4373 0.4333 0.4346 0.4142 44.67%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.71 0.96 0.96 0.92 0.96 0.53 0.76 -
P/RPS 1.64 2.41 1.72 2.07 2.41 1.44 1.51 5.66%
P/EPS 6.06 24.24 -8.35 35.20 42.11 25.98 19.81 -54.63%
EY 16.51 4.13 -11.97 2.84 2.38 3.85 5.05 120.43%
DY 100.00 0.00 1.04 0.00 0.00 0.00 1.32 1695.13%
P/NAPS 0.44 0.56 0.81 0.92 0.96 0.53 0.76 -30.55%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 25/05/04 26/02/04 21/11/03 26/08/03 27/05/03 25/02/03 -
Price 0.60 0.69 1.29 0.91 1.12 0.87 0.65 -
P/RPS 1.38 1.73 2.32 2.05 2.81 2.36 1.29 4.60%
P/EPS 5.12 17.42 -11.22 34.82 49.12 42.65 16.94 -54.99%
EY 19.53 5.74 -8.91 2.87 2.04 2.34 5.90 122.27%
DY 118.33 0.00 0.78 0.00 0.00 0.00 1.54 1712.16%
P/NAPS 0.37 0.41 1.09 0.91 1.12 0.87 0.65 -31.33%

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