[SYMLIFE] QoQ TTM Result on 30-Sep-2008 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 1.63%
YoY- 2.34%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 263,183 292,044 313,422 313,877 307,473 304,374 356,209 -18.28%
PBT 35,038 38,113 47,794 65,658 61,325 58,570 70,073 -37.02%
Tax -12,838 -14,603 -13,659 -15,378 -12,008 -10,116 -16,508 -15.44%
NP 22,200 23,510 34,135 50,280 49,317 48,454 53,565 -44.44%
-
NP to SH 15,549 18,343 31,064 48,056 47,284 46,702 50,804 -54.61%
-
Tax Rate 36.64% 38.32% 28.58% 23.42% 19.58% 17.27% 23.56% -
Total Cost 240,983 268,534 279,287 263,597 258,156 255,920 302,644 -14.10%
-
Net Worth 404,994 407,647 412,814 414,090 411,763 405,113 401,044 0.65%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 4,217 4,217 8,936 8,936 8,936 8,936 7,798 -33.64%
Div Payout % 27.12% 22.99% 28.77% 18.60% 18.90% 19.13% 15.35% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 404,994 407,647 412,814 414,090 411,763 405,113 401,044 0.65%
NOSH 273,644 281,136 290,714 293,681 296,232 297,877 301,537 -6.27%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.44% 8.05% 10.89% 16.02% 16.04% 15.92% 15.04% -
ROE 3.84% 4.50% 7.52% 11.61% 11.48% 11.53% 12.67% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 96.18 103.88 107.81 106.88 103.79 102.18 118.13 -12.81%
EPS 5.68 6.52 10.69 16.36 15.96 15.68 16.85 -51.59%
DPS 1.54 1.50 3.07 3.04 3.02 3.00 2.59 -29.31%
NAPS 1.48 1.45 1.42 1.41 1.39 1.36 1.33 7.39%
Adjusted Per Share Value based on latest NOSH - 293,681
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 36.73 40.76 43.75 43.81 42.92 42.48 49.72 -18.29%
EPS 2.17 2.56 4.34 6.71 6.60 6.52 7.09 -54.61%
DPS 0.59 0.59 1.25 1.25 1.25 1.25 1.09 -33.60%
NAPS 0.5653 0.569 0.5762 0.578 0.5747 0.5654 0.5598 0.65%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.64 0.54 0.70 0.72 0.74 0.86 1.04 -
P/RPS 0.67 0.52 0.65 0.67 0.71 0.84 0.88 -16.63%
P/EPS 11.26 8.28 6.55 4.40 4.64 5.49 6.17 49.39%
EY 8.88 12.08 15.26 22.73 21.57 18.23 16.20 -33.04%
DY 2.41 2.78 4.39 4.23 4.08 3.49 2.49 -2.15%
P/NAPS 0.43 0.37 0.49 0.51 0.53 0.63 0.78 -32.79%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 27/05/09 26/02/09 27/11/08 20/08/08 03/06/08 28/02/08 -
Price 0.64 0.60 0.56 0.72 0.76 0.81 0.89 -
P/RPS 0.67 0.58 0.52 0.67 0.73 0.79 0.75 -7.25%
P/EPS 11.26 9.20 5.24 4.40 4.76 5.17 5.28 65.75%
EY 8.88 10.87 19.08 22.73 21.00 19.36 18.93 -39.65%
DY 2.41 2.50 5.49 4.23 3.97 3.70 2.91 -11.82%
P/NAPS 0.43 0.41 0.39 0.51 0.55 0.60 0.67 -25.61%

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