[SYMLIFE] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 435.16%
YoY- 709.62%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 338,584 324,888 207,768 168,740 70,537 0 0 -
PBT 79,974 79,150 56,019 42,339 10,718 0 0 -
Tax -14,979 -15,525 -7,108 -9,172 -3,602 0 0 -
NP 64,995 63,625 48,911 33,167 7,116 0 0 -
-
NP to SH 63,936 61,921 47,572 32,393 6,053 0 0 -
-
Tax Rate 18.73% 19.61% 12.69% 21.66% 33.61% - - -
Total Cost 273,589 261,263 158,857 135,573 63,421 0 0 -
-
Net Worth 384,781 377,441 372,315 356,720 328,136 306,734 319,791 13.16%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 7,798 7,798 - - - - - -
Div Payout % 12.20% 12.59% - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 384,781 377,441 372,315 356,720 328,136 306,734 319,791 13.16%
NOSH 310,307 311,934 318,218 318,500 318,578 319,515 319,791 -1.99%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 19.20% 19.58% 23.54% 19.66% 10.09% 0.00% 0.00% -
ROE 16.62% 16.41% 12.78% 9.08% 1.84% 0.00% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 109.11 104.15 65.29 52.98 22.14 0.00 0.00 -
EPS 20.60 19.85 14.95 10.17 1.90 0.00 0.00 -
DPS 2.51 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.21 1.17 1.12 1.03 0.96 1.00 15.46%
Adjusted Per Share Value based on latest NOSH - 318,500
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 47.26 45.35 29.00 23.55 9.85 0.00 0.00 -
EPS 8.92 8.64 6.64 4.52 0.84 0.00 0.00 -
DPS 1.09 1.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5371 0.5268 0.5197 0.4979 0.458 0.4281 0.4464 13.16%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.19 0.93 0.81 0.65 0.70 0.70 0.69 -
P/RPS 1.09 0.89 1.24 1.23 3.16 0.00 0.00 -
P/EPS 5.78 4.68 5.42 6.39 36.84 0.00 0.00 -
EY 17.31 21.34 18.46 15.65 2.71 0.00 0.00 -
DY 2.11 2.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.77 0.69 0.58 0.68 0.73 0.69 24.70%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 31/05/07 28/02/07 27/11/06 28/08/06 29/05/06 27/02/06 -
Price 0.99 0.92 0.88 0.69 0.65 0.71 0.71 -
P/RPS 0.91 0.88 1.35 1.30 2.94 0.00 0.00 -
P/EPS 4.80 4.63 5.89 6.78 34.21 0.00 0.00 -
EY 20.81 21.58 16.99 14.74 2.92 0.00 0.00 -
DY 2.54 2.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.76 0.75 0.62 0.63 0.74 0.71 8.30%

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