[SYMLIFE] QoQ 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- 103.28%
YoY- 25.35%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
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 90,269 87,332 65,285 70,991 83,865 84,233 117,120 -15.89%
PBT 16,428 14,297 11,628 23,305 12,095 11,542 23,131 -20.34%
Tax -4,992 -4,948 -2,025 -3,413 -1,622 -3,056 -8,417 -29.34%
NP 11,436 9,349 9,603 19,892 10,473 8,486 14,714 -15.42%
-
NP to SH 10,132 8,650 10,247 19,027 9,360 8,068 14,349 -20.65%
-
Tax Rate 30.39% 34.61% 17.41% 14.64% 13.41% 26.48% 36.39% -
Total Cost 78,833 77,983 55,682 51,099 73,392 75,747 102,406 -15.96%
-
Net Worth 414,090 411,763 405,113 401,044 386,138 384,781 377,441 6.35%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 8,936 - - - 7,798 -
Div Payout % - - 87.21% - - - 54.35% -
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 414,090 411,763 405,113 401,044 386,138 384,781 377,441 6.35%
NOSH 293,681 296,232 297,877 301,537 308,910 310,307 311,934 -3.92%
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 12.67% 10.71% 14.71% 28.02% 12.49% 10.07% 12.56% -
ROE 2.45% 2.10% 2.53% 4.74% 2.42% 2.10% 3.80% -
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 30.74 29.48 21.92 23.54 27.15 27.14 37.55 -12.45%
EPS 3.45 2.92 3.44 6.31 3.03 2.60 4.60 -17.40%
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 12.60 12.19 9.11 9.91 11.71 11.76 16.35 -15.90%
EPS 1.41 1.21 1.43 2.66 1.31 1.13 2.00 -20.73%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 1.09 -
NAPS 0.578 0.5747 0.5654 0.5598 0.539 0.5371 0.5268 6.36%
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 2.34 2.51 3.92 4.42 4.20 4.38 2.48 -3.78%
P/EPS 20.87 25.34 25.00 16.48 37.62 45.77 20.22 2.12%
EY 4.79 3.95 4.00 6.07 2.66 2.18 4.95 -2.16%
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 2.34 2.58 3.70 3.78 3.94 3.65 2.45 -3.00%
P/EPS 20.87 26.03 23.55 14.10 35.31 38.08 20.00 2.87%
EY 4.79 3.84 4.25 7.09 2.83 2.63 5.00 -2.81%
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