[SYMLIFE] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 10.83%
YoY- -42.9%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 119,858 58,471 292,044 248,137 177,601 87,332 293,787 -44.96%
PBT 21,719 11,222 38,113 36,166 30,725 14,297 58,060 -48.05%
Tax -6,664 -3,183 -14,603 -11,634 -9,940 -4,948 -9,605 -21.61%
NP 15,055 8,039 23,510 24,532 20,785 9,349 48,455 -54.09%
-
NP to SH 12,010 5,856 18,343 20,817 18,782 8,650 46,704 -59.52%
-
Tax Rate 30.68% 28.36% 38.32% 32.17% 32.35% 34.61% 16.54% -
Total Cost 104,803 50,432 268,534 223,605 156,816 77,983 245,332 -43.24%
-
Net Worth 408,559 404,994 420,179 416,339 415,739 411,763 414,064 -0.88%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 4,346 - - - 9,133 -
Div Payout % - - 23.70% - - - 19.56% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 408,559 404,994 420,179 416,339 415,739 411,763 414,064 -0.88%
NOSH 274,200 273,644 289,778 293,197 294,850 296,232 304,458 -6.73%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.56% 13.75% 8.05% 9.89% 11.70% 10.71% 16.49% -
ROE 2.94% 1.45% 4.37% 5.00% 4.52% 2.10% 11.28% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 43.71 21.37 100.78 84.63 60.23 29.48 96.49 -40.98%
EPS 4.38 2.14 6.33 7.10 6.37 2.92 15.34 -56.60%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 3.00 -
NAPS 1.49 1.48 1.45 1.42 1.41 1.39 1.36 6.26%
Adjusted Per Share Value based on latest NOSH - 290,714
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 16.73 8.16 40.76 34.63 24.79 12.19 41.01 -44.96%
EPS 1.68 0.82 2.56 2.91 2.62 1.21 6.52 -59.47%
DPS 0.00 0.00 0.61 0.00 0.00 0.00 1.27 -
NAPS 0.5703 0.5653 0.5865 0.5811 0.5803 0.5747 0.5779 -0.87%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.64 0.64 0.54 0.70 0.72 0.74 0.86 -
P/RPS 1.46 3.00 0.54 0.83 1.20 2.51 0.89 39.05%
P/EPS 14.61 29.91 8.53 9.86 11.30 25.34 5.61 89.17%
EY 6.84 3.34 11.72 10.14 8.85 3.95 17.84 -47.19%
DY 0.00 0.00 2.78 0.00 0.00 0.00 3.49 -
P/NAPS 0.43 0.43 0.37 0.49 0.51 0.53 0.63 -22.46%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 12/11/09 25/08/09 27/05/09 26/02/09 27/11/08 20/08/08 03/06/08 -
Price 0.63 0.64 0.60 0.56 0.72 0.76 0.81 -
P/RPS 1.44 3.00 0.60 0.66 1.20 2.58 0.84 43.19%
P/EPS 14.38 29.91 9.48 7.89 11.30 26.03 5.28 94.90%
EY 6.95 3.34 10.55 12.68 8.85 3.84 18.94 -48.71%
DY 0.00 0.00 2.50 0.00 0.00 0.00 3.70 -
P/NAPS 0.42 0.43 0.41 0.39 0.51 0.55 0.60 -21.14%

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