[SYMLIFE] QoQ Annualized Quarter 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- 39.45%
YoY- -23.37%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 355,202 349,328 293,787 266,669 336,196 336,932 325,326 6.01%
PBT 61,450 57,188 58,060 56,222 47,274 46,168 83,104 -18.18%
Tax -19,880 -19,792 -9,605 -4,421 -9,356 -12,224 -19,479 1.36%
NP 41,570 37,396 48,455 51,801 37,918 33,944 63,625 -24.64%
-
NP to SH 37,564 34,600 46,704 48,608 34,856 32,272 61,921 -28.27%
-
Tax Rate 32.35% 34.61% 16.54% 7.86% 19.79% 26.48% 23.44% -
Total Cost 313,632 311,932 245,332 214,868 298,278 302,988 261,701 12.78%
-
Net Worth 415,739 411,763 414,064 408,135 386,944 384,781 383,441 5.52%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 9,133 - - - 7,922 -
Div Payout % - - 19.56% - - - 12.79% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 415,739 411,763 414,064 408,135 386,944 384,781 383,441 5.52%
NOSH 294,850 296,232 304,458 306,868 309,555 310,307 316,893 -4.68%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.70% 10.71% 16.49% 19.43% 11.28% 10.07% 19.56% -
ROE 9.04% 8.40% 11.28% 11.91% 9.01% 8.39% 16.15% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 120.47 117.92 96.49 86.90 108.61 108.58 102.66 11.22%
EPS 12.74 11.68 15.34 15.84 11.26 10.40 19.54 -24.75%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.50 -
NAPS 1.41 1.39 1.36 1.33 1.25 1.24 1.21 10.70%
Adjusted Per Share Value based on latest NOSH - 301,537
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 49.58 48.76 41.01 37.22 46.93 47.03 45.41 6.01%
EPS 5.24 4.83 6.52 6.78 4.87 4.50 8.64 -28.28%
DPS 0.00 0.00 1.27 0.00 0.00 0.00 1.11 -
NAPS 0.5803 0.5747 0.5779 0.5697 0.5401 0.5371 0.5352 5.52%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.72 0.74 0.86 1.04 1.14 1.19 0.93 -
P/RPS 0.60 0.63 0.89 1.20 1.05 1.10 0.91 -24.18%
P/EPS 5.65 6.34 5.61 6.57 10.12 11.44 4.76 12.07%
EY 17.69 15.78 17.84 15.23 9.88 8.74 21.01 -10.80%
DY 0.00 0.00 3.49 0.00 0.00 0.00 2.69 -
P/NAPS 0.51 0.53 0.63 0.78 0.91 0.96 0.77 -23.95%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 20/08/08 03/06/08 28/02/08 13/11/07 28/08/07 31/05/07 -
Price 0.72 0.76 0.81 0.89 1.07 0.99 0.92 -
P/RPS 0.60 0.64 0.84 1.02 0.99 0.91 0.90 -23.62%
P/EPS 5.65 6.51 5.28 5.62 9.50 9.52 4.71 12.86%
EY 17.69 15.37 18.94 17.80 10.52 10.51 21.24 -11.44%
DY 0.00 0.00 3.70 0.00 0.00 0.00 2.72 -
P/NAPS 0.51 0.55 0.60 0.67 0.86 0.80 0.76 -23.29%

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