[SYMLIFE] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 46.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 324,246 338,584 324,888 207,768 168,740 70,537 0 -
PBT 60,448 79,974 79,150 56,019 42,339 10,718 0 -
Tax -11,031 -14,979 -15,525 -7,108 -9,172 -3,602 0 -
NP 49,417 64,995 63,625 48,911 33,167 7,116 0 -
-
NP to SH 46,956 63,936 61,921 47,572 32,393 6,053 0 -
-
Tax Rate 18.25% 18.73% 19.61% 12.69% 21.66% 33.61% - -
Total Cost 274,829 273,589 261,263 158,857 135,573 63,421 0 -
-
Net Worth 386,138 384,781 377,441 372,315 356,720 328,136 306,734 16.57%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 7,798 7,798 7,798 - - - - -
Div Payout % 16.61% 12.20% 12.59% - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 386,138 384,781 377,441 372,315 356,720 328,136 306,734 16.57%
NOSH 308,910 310,307 311,934 318,218 318,500 318,578 319,515 -2.22%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 15.24% 19.20% 19.58% 23.54% 19.66% 10.09% 0.00% -
ROE 12.16% 16.62% 16.41% 12.78% 9.08% 1.84% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 104.96 109.11 104.15 65.29 52.98 22.14 0.00 -
EPS 15.20 20.60 19.85 14.95 10.17 1.90 0.00 -
DPS 2.52 2.51 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.24 1.21 1.17 1.12 1.03 0.96 19.22%
Adjusted Per Share Value based on latest NOSH - 318,218
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 45.26 47.26 45.35 29.00 23.55 9.85 0.00 -
EPS 6.55 8.92 8.64 6.64 4.52 0.84 0.00 -
DPS 1.09 1.09 1.09 0.00 0.00 0.00 0.00 -
NAPS 0.539 0.5371 0.5268 0.5197 0.4979 0.458 0.4281 16.58%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.14 1.19 0.93 0.81 0.65 0.70 0.70 -
P/RPS 1.09 1.09 0.89 1.24 1.23 3.16 0.00 -
P/EPS 7.50 5.78 4.68 5.42 6.39 36.84 0.00 -
EY 13.33 17.31 21.34 18.46 15.65 2.71 0.00 -
DY 2.21 2.11 2.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.96 0.77 0.69 0.58 0.68 0.73 15.81%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 13/11/07 28/08/07 31/05/07 28/02/07 27/11/06 28/08/06 29/05/06 -
Price 1.07 0.99 0.92 0.88 0.69 0.65 0.71 -
P/RPS 1.02 0.91 0.88 1.35 1.30 2.94 0.00 -
P/EPS 7.04 4.80 4.63 5.89 6.78 34.21 0.00 -
EY 14.21 20.81 21.58 16.99 14.74 2.92 0.00 -
DY 2.36 2.54 2.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.80 0.76 0.75 0.62 0.63 0.74 10.52%

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