[SYMLIFE] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -35.36%
YoY- -38.86%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 234,301 263,183 292,044 313,422 313,877 307,473 304,374 -15.99%
PBT 29,107 35,038 38,113 47,794 65,658 61,325 58,570 -37.23%
Tax -11,327 -12,838 -14,603 -13,659 -15,378 -12,008 -10,116 7.82%
NP 17,780 22,200 23,510 34,135 50,280 49,317 48,454 -48.71%
-
NP to SH 11,571 15,549 18,343 31,064 48,056 47,284 46,702 -60.51%
-
Tax Rate 38.92% 36.64% 38.32% 28.58% 23.42% 19.58% 17.27% -
Total Cost 216,521 240,983 268,534 279,287 263,597 258,156 255,920 -10.53%
-
Net Worth 407,531 404,994 407,647 412,814 414,090 411,763 405,113 0.39%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,217 4,217 4,217 8,936 8,936 8,936 8,936 -39.35%
Div Payout % 36.44% 27.12% 22.99% 28.77% 18.60% 18.90% 19.13% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 407,531 404,994 407,647 412,814 414,090 411,763 405,113 0.39%
NOSH 273,511 273,644 281,136 290,714 293,681 296,232 297,877 -5.52%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.59% 8.44% 8.05% 10.89% 16.02% 16.04% 15.92% -
ROE 2.84% 3.84% 4.50% 7.52% 11.61% 11.48% 11.53% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 85.66 96.18 103.88 107.81 106.88 103.79 102.18 -11.08%
EPS 4.23 5.68 6.52 10.69 16.36 15.96 15.68 -58.21%
DPS 1.54 1.54 1.50 3.07 3.04 3.02 3.00 -35.86%
NAPS 1.49 1.48 1.45 1.42 1.41 1.39 1.36 6.26%
Adjusted Per Share Value based on latest NOSH - 290,714
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 32.70 36.73 40.76 43.75 43.81 42.92 42.48 -15.99%
EPS 1.62 2.17 2.56 4.34 6.71 6.60 6.52 -60.44%
DPS 0.59 0.59 0.59 1.25 1.25 1.25 1.25 -39.35%
NAPS 0.5688 0.5653 0.569 0.5762 0.578 0.5747 0.5654 0.40%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.64 0.64 0.54 0.70 0.72 0.74 0.86 -
P/RPS 0.75 0.67 0.52 0.65 0.67 0.71 0.84 -7.27%
P/EPS 15.13 11.26 8.28 6.55 4.40 4.64 5.49 96.44%
EY 6.61 8.88 12.08 15.26 22.73 21.57 18.23 -49.12%
DY 2.41 2.41 2.78 4.39 4.23 4.08 3.49 -21.85%
P/NAPS 0.43 0.43 0.37 0.49 0.51 0.53 0.63 -22.46%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 12/11/09 25/08/09 27/05/09 26/02/09 27/11/08 20/08/08 03/06/08 -
Price 0.63 0.64 0.60 0.56 0.72 0.76 0.81 -
P/RPS 0.74 0.67 0.58 0.52 0.67 0.73 0.79 -4.26%
P/EPS 14.89 11.26 9.20 5.24 4.40 4.76 5.17 102.29%
EY 6.72 8.88 10.87 19.08 22.73 21.00 19.36 -50.57%
DY 2.45 2.41 2.50 5.49 4.23 3.97 3.70 -24.01%
P/NAPS 0.42 0.43 0.41 0.39 0.51 0.55 0.60 -21.14%

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