[SYMLIFE] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ--%
YoY- -24.7%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 324,888 207,768 168,740 70,537 0 0 38,568 314.54%
PBT 79,150 56,019 42,339 10,718 0 0 6,090 453.64%
Tax -15,525 -7,108 -9,172 -3,602 0 0 -2,089 281.29%
NP 63,625 48,911 33,167 7,116 0 0 4,001 533.43%
-
NP to SH 61,921 47,572 32,393 6,053 0 0 4,001 522.06%
-
Tax Rate 19.61% 12.69% 21.66% 33.61% - - 34.30% -
Total Cost 261,263 158,857 135,573 63,421 0 0 34,567 285.60%
-
Net Worth 377,441 372,315 356,720 328,136 306,734 319,791 322,999 10.95%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 7,798 - - - - - 8,007 -1.74%
Div Payout % 12.59% - - - - - 200.15% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 377,441 372,315 356,720 328,136 306,734 319,791 322,999 10.95%
NOSH 311,934 318,218 318,500 318,578 319,515 319,791 322,999 -2.29%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 19.58% 23.54% 19.66% 10.09% 0.00% 0.00% 10.37% -
ROE 16.41% 12.78% 9.08% 1.84% 0.00% 0.00% 1.24% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 104.15 65.29 52.98 22.14 0.00 0.00 11.94 324.30%
EPS 19.85 14.95 10.17 1.90 0.00 0.00 1.24 536.24%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 2.50 0.00%
NAPS 1.21 1.17 1.12 1.03 0.96 1.00 1.00 13.56%
Adjusted Per Share Value based on latest NOSH - 318,578
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 45.35 29.00 23.55 9.85 0.00 0.00 5.38 314.72%
EPS 8.64 6.64 4.52 0.84 0.00 0.00 0.56 520.78%
DPS 1.09 0.00 0.00 0.00 0.00 0.00 1.12 -1.79%
NAPS 0.5268 0.5197 0.4979 0.458 0.4281 0.4464 0.4508 10.95%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.93 0.81 0.65 0.70 0.70 0.69 0.91 -
P/RPS 0.89 1.24 1.23 3.16 0.00 0.00 7.62 -76.13%
P/EPS 4.68 5.42 6.39 36.84 0.00 0.00 73.46 -84.07%
EY 21.34 18.46 15.65 2.71 0.00 0.00 1.36 527.81%
DY 2.69 0.00 0.00 0.00 0.00 0.00 2.75 -1.46%
P/NAPS 0.77 0.69 0.58 0.68 0.73 0.69 0.91 -10.54%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 27/11/06 28/08/06 29/05/06 27/02/06 24/11/05 -
Price 0.92 0.88 0.69 0.65 0.71 0.71 0.76 -
P/RPS 0.88 1.35 1.30 2.94 0.00 0.00 6.36 -73.28%
P/EPS 4.63 5.89 6.78 34.21 0.00 0.00 61.35 -82.16%
EY 21.58 16.99 14.74 2.92 0.00 0.00 1.63 460.52%
DY 2.72 0.00 0.00 0.00 0.00 0.00 3.29 -11.92%
P/NAPS 0.76 0.75 0.62 0.63 0.74 0.71 0.76 0.00%

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