[SYMLIFE] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 6.86%
YoY- -852.7%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 80,748 118,305 150,324 182,808 183,113 178,657 175,294 -40.38%
PBT 14,634 31,736 35,846 -10,054 -15,652 -29,062 -30,358 -
Tax -6,595 -8,088 -9,020 -9,441 -5,279 -5,527 -5,821 8.68%
NP 8,039 23,648 26,826 -19,495 -20,931 -34,589 -36,179 -
-
NP to SH 8,039 23,648 26,826 -19,495 -20,931 -34,589 -36,179 -
-
Tax Rate 45.07% 25.49% 25.16% - - - - -
Total Cost 72,709 94,657 123,498 202,303 204,044 213,246 211,473 -50.95%
-
Net Worth 319,467 318,571 547,742 519,171 516,026 545,717 378,053 -10.62%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 8,007 8,007 8,007 3,203 3,203 3,203 3,203 84.29%
Div Payout % 99.61% 33.86% 29.85% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 319,467 318,571 547,742 519,171 516,026 545,717 378,053 -10.62%
NOSH 319,467 318,571 320,317 320,476 320,513 321,010 320,384 -0.19%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.96% 19.99% 17.85% -10.66% -11.43% -19.36% -20.64% -
ROE 2.52% 7.42% 4.90% -3.76% -4.06% -6.34% -9.57% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 25.28 37.14 46.93 57.04 57.13 55.65 54.71 -40.25%
EPS 2.52 7.42 8.37 -6.08 -6.53 -10.78 -11.29 -
DPS 2.50 2.50 2.50 1.00 1.00 1.00 1.00 84.30%
NAPS 1.00 1.00 1.71 1.62 1.61 1.70 1.18 -10.45%
Adjusted Per Share Value based on latest NOSH - 320,476
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 11.27 16.51 20.98 25.52 25.56 24.94 24.47 -40.38%
EPS 1.12 3.30 3.74 -2.72 -2.92 -4.83 -5.05 -
DPS 1.12 1.12 1.12 0.45 0.45 0.45 0.45 83.75%
NAPS 0.4459 0.4447 0.7645 0.7246 0.7203 0.7617 0.5277 -10.63%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.02 1.16 0.90 0.79 0.71 0.96 0.96 -
P/RPS 4.04 3.12 1.92 1.38 1.24 1.72 1.75 74.76%
P/EPS 40.53 15.63 10.75 -12.99 -10.87 -8.91 -8.50 -
EY 2.47 6.40 9.31 -7.70 -9.20 -11.22 -11.76 -
DY 2.45 2.16 2.78 1.27 1.41 1.04 1.04 77.13%
P/NAPS 1.02 1.16 0.53 0.49 0.44 0.56 0.81 16.62%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 24/02/05 25/11/04 25/08/04 25/05/04 26/02/04 -
Price 0.98 0.94 1.08 0.90 0.60 0.69 1.29 -
P/RPS 3.88 2.53 2.30 1.58 1.05 1.24 2.36 39.34%
P/EPS 38.94 12.66 12.90 -14.80 -9.19 -6.40 -11.42 -
EY 2.57 7.90 7.75 -6.76 -10.88 -15.62 -8.75 -
DY 2.55 2.66 2.31 1.11 1.67 1.45 0.78 120.43%
P/NAPS 0.98 0.94 0.63 0.56 0.37 0.41 1.09 -6.85%

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