[SYMLIFE] YoY Annualized Quarter 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- 167.58%
YoY- 141.91%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
Revenue 239,716 355,202 336,196 342,948 160,162 139,152 123,514 11.17%
PBT 43,438 61,450 47,274 85,314 -144,345 42,424 13,012 21.24%
Tax -13,328 -19,880 -9,356 -18,980 -10,237 -4,850 -5,934 13.80%
NP 30,110 41,570 37,918 66,334 -154,582 37,574 7,078 26.03%
-
NP to SH 24,020 37,564 34,856 64,786 -154,582 37,574 7,078 21.56%
-
Tax Rate 30.68% 32.35% 19.79% 22.25% - 11.43% 45.60% -
Total Cost 209,606 313,632 298,278 276,614 314,745 101,578 116,436 9.85%
-
Net Worth 408,559 415,739 386,944 357,088 415,315 516,161 310,438 4.48%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
Div - - - - - 227,624 - -
Div Payout % - - - - - 605.80% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
Net Worth 408,559 415,739 386,944 357,088 415,315 516,161 310,438 4.48%
NOSH 274,200 294,850 309,555 318,828 319,473 320,597 310,438 -1.96%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
NP Margin 12.56% 11.70% 11.28% 19.34% -96.52% 27.00% 5.73% -
ROE 5.88% 9.04% 9.01% 18.14% -37.22% 7.28% 2.28% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
RPS 87.42 120.47 108.61 107.56 50.13 43.40 39.79 13.40%
EPS 8.76 12.74 11.26 20.32 -48.39 11.72 2.28 23.99%
DPS 0.00 0.00 0.00 0.00 0.00 71.00 0.00 -
NAPS 1.49 1.41 1.25 1.12 1.30 1.61 1.00 6.58%
Adjusted Per Share Value based on latest NOSH - 318,500
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
RPS 33.46 49.58 46.93 47.87 22.36 19.42 17.24 11.17%
EPS 3.35 5.24 4.87 9.04 -21.58 5.24 0.99 21.50%
DPS 0.00 0.00 0.00 0.00 0.00 31.77 0.00 -
NAPS 0.5703 0.5803 0.5401 0.4984 0.5797 0.7204 0.4333 4.48%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/06/04 30/06/03 -
Price 0.64 0.72 1.14 0.65 0.91 0.71 0.96 -
P/RPS 0.73 0.60 1.05 0.60 1.82 1.64 2.41 -17.37%
P/EPS 7.31 5.65 10.12 3.20 -1.88 6.06 42.11 -24.40%
EY 13.69 17.69 9.88 31.26 -53.17 16.51 2.38 32.25%
DY 0.00 0.00 0.00 0.00 0.00 100.00 0.00 -
P/NAPS 0.43 0.51 0.91 0.58 0.70 0.44 0.96 -12.04%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
Date 12/11/09 27/11/08 13/11/07 27/11/06 24/11/05 25/08/04 26/08/03 -
Price 0.63 0.72 1.07 0.69 0.76 0.60 1.12 -
P/RPS 0.72 0.60 0.99 0.64 1.52 1.38 2.81 -19.55%
P/EPS 7.19 5.65 9.50 3.40 -1.57 5.12 49.12 -26.44%
EY 13.90 17.69 10.52 29.45 -63.67 19.53 2.04 35.88%
DY 0.00 0.00 0.00 0.00 0.00 118.33 0.00 -
P/NAPS 0.42 0.51 0.86 0.62 0.58 0.37 1.12 -14.50%

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