[SYMLIFE] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 108.78%
YoY- 100.13%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 150,324 111,756 69,576 32,019 175,294 104,242 61,757 80.46%
PBT 35,846 29,756 21,212 4,110 -30,358 9,452 6,506 210.34%
Tax -9,020 -6,931 -2,425 -932 -5,821 -3,311 -2,967 109.15%
NP 26,826 22,825 18,787 3,178 -36,179 6,141 3,539 283.51%
-
NP to SH 26,826 22,825 18,787 3,178 -36,179 6,141 3,539 283.51%
-
Tax Rate 25.16% 23.29% 11.43% 22.68% - 35.03% 45.60% -
Total Cost 123,498 88,931 50,789 28,841 211,473 98,101 58,218 64.71%
-
Net Worth 550,666 518,604 516,161 545,717 371,470 313,316 310,438 46.28%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 121,658 113,644 113,812 - 3,148 - - -
Div Payout % 453.51% 497.90% 605.80% - 0.00% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 550,666 518,604 516,161 545,717 371,470 313,316 310,438 46.28%
NOSH 320,154 320,126 320,597 321,010 314,805 313,316 310,438 2.06%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 17.85% 20.42% 27.00% 9.93% -20.64% 5.89% 5.73% -
ROE 4.87% 4.40% 3.64% 0.58% -9.74% 1.96% 1.14% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 46.95 34.91 21.70 9.97 55.68 33.27 19.89 76.82%
EPS 8.40 7.13 5.86 0.99 -11.50 1.96 1.14 276.37%
DPS 38.00 35.50 35.50 0.00 1.00 0.00 0.00 -
NAPS 1.72 1.62 1.61 1.70 1.18 1.00 1.00 43.31%
Adjusted Per Share Value based on latest NOSH - 321,010
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 20.98 15.60 9.71 4.47 24.47 14.55 8.62 80.45%
EPS 3.74 3.19 2.62 0.44 -5.05 0.86 0.49 285.27%
DPS 16.98 15.86 15.89 0.00 0.44 0.00 0.00 -
NAPS 0.7686 0.7239 0.7204 0.7617 0.5185 0.4373 0.4333 46.28%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.90 0.79 0.71 0.96 0.96 0.92 0.96 -
P/RPS 1.92 2.26 3.27 9.62 1.72 2.77 4.83 -45.78%
P/EPS 10.74 11.08 12.12 96.97 -8.35 46.94 84.21 -74.50%
EY 9.31 9.03 8.25 1.03 -11.97 2.13 1.19 291.64%
DY 42.22 44.94 50.00 0.00 1.04 0.00 0.00 -
P/NAPS 0.52 0.49 0.44 0.56 0.81 0.92 0.96 -33.42%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 25/11/04 25/08/04 25/05/04 26/02/04 21/11/03 26/08/03 -
Price 1.08 0.90 0.60 0.69 1.29 0.91 1.12 -
P/RPS 2.30 2.58 2.76 6.92 2.32 2.74 5.63 -44.79%
P/EPS 12.89 12.62 10.24 69.70 -11.22 46.43 98.25 -74.02%
EY 7.76 7.92 9.77 1.43 -8.91 2.15 1.02 284.44%
DY 35.19 39.44 59.17 0.00 0.78 0.00 0.00 -
P/NAPS 0.63 0.56 0.37 0.41 1.09 0.91 1.12 -31.73%

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