[SYMLIFE] QoQ Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 117.13%
YoY- 7.77%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 58,471 292,044 248,137 177,601 87,332 293,787 200,002 -55.98%
PBT 11,222 38,113 36,166 30,725 14,297 58,060 42,167 -58.65%
Tax -3,183 -14,603 -11,634 -9,940 -4,948 -9,605 -3,316 -2.69%
NP 8,039 23,510 24,532 20,785 9,349 48,455 38,851 -65.04%
-
NP to SH 5,856 18,343 20,817 18,782 8,650 46,704 36,456 -70.48%
-
Tax Rate 28.36% 38.32% 32.17% 32.35% 34.61% 16.54% 7.86% -
Total Cost 50,432 268,534 223,605 156,816 77,983 245,332 161,151 -53.93%
-
Net Worth 404,994 420,179 416,339 415,739 411,763 414,064 408,135 -0.51%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 4,346 - - - 9,133 - -
Div Payout % - 23.70% - - - 19.56% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 404,994 420,179 416,339 415,739 411,763 414,064 408,135 -0.51%
NOSH 273,644 289,778 293,197 294,850 296,232 304,458 306,868 -7.36%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.75% 8.05% 9.89% 11.70% 10.71% 16.49% 19.43% -
ROE 1.45% 4.37% 5.00% 4.52% 2.10% 11.28% 8.93% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 21.37 100.78 84.63 60.23 29.48 96.49 65.18 -52.48%
EPS 2.14 6.33 7.10 6.37 2.92 15.34 11.88 -68.13%
DPS 0.00 1.50 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.48 1.45 1.42 1.41 1.39 1.36 1.33 7.39%
Adjusted Per Share Value based on latest NOSH - 293,681
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 8.16 40.76 34.63 24.79 12.19 41.01 27.92 -55.99%
EPS 0.82 2.56 2.91 2.62 1.21 6.52 5.09 -70.42%
DPS 0.00 0.61 0.00 0.00 0.00 1.27 0.00 -
NAPS 0.5653 0.5865 0.5811 0.5803 0.5747 0.5779 0.5697 -0.51%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.64 0.54 0.70 0.72 0.74 0.86 1.04 -
P/RPS 3.00 0.54 0.83 1.20 2.51 0.89 1.60 52.11%
P/EPS 29.91 8.53 9.86 11.30 25.34 5.61 8.75 127.08%
EY 3.34 11.72 10.14 8.85 3.95 17.84 11.42 -55.97%
DY 0.00 2.78 0.00 0.00 0.00 3.49 0.00 -
P/NAPS 0.43 0.37 0.49 0.51 0.53 0.63 0.78 -32.79%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 27/05/09 26/02/09 27/11/08 20/08/08 03/06/08 28/02/08 -
Price 0.64 0.60 0.56 0.72 0.76 0.81 0.89 -
P/RPS 3.00 0.60 0.66 1.20 2.58 0.84 1.37 68.71%
P/EPS 29.91 9.48 7.89 11.30 26.03 5.28 7.49 151.91%
EY 3.34 10.55 12.68 8.85 3.84 18.94 13.35 -60.32%
DY 0.00 2.50 0.00 0.00 0.00 3.70 0.00 -
P/NAPS 0.43 0.41 0.39 0.51 0.55 0.60 0.67 -25.61%

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