[SYMLIFE] YoY Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 8.01%
YoY- -46.2%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
Revenue 233,778 239,716 355,202 336,196 342,948 160,162 139,152 8.64%
PBT 24,140 43,438 61,450 47,274 85,314 -144,345 42,424 -8.62%
Tax -8,028 -13,328 -19,880 -9,356 -18,980 -10,237 -4,850 8.39%
NP 16,112 30,110 41,570 37,918 66,334 -154,582 37,574 -12.66%
-
NP to SH 16,198 24,020 37,564 34,856 64,786 -154,582 37,574 -12.58%
-
Tax Rate 33.26% 30.68% 32.35% 19.79% 22.25% - 11.43% -
Total Cost 217,666 209,606 313,632 298,278 276,614 314,745 101,578 12.95%
-
Net Worth 424,103 408,559 415,739 386,944 357,088 415,315 516,161 -3.09%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
Div - - - - - - 227,624 -
Div Payout % - - - - - - 605.80% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
Net Worth 424,103 408,559 415,739 386,944 357,088 415,315 516,161 -3.09%
NOSH 273,614 274,200 294,850 309,555 318,828 319,473 320,597 -2.50%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
NP Margin 6.89% 12.56% 11.70% 11.28% 19.34% -96.52% 27.00% -
ROE 3.82% 5.88% 9.04% 9.01% 18.14% -37.22% 7.28% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
RPS 85.44 87.42 120.47 108.61 107.56 50.13 43.40 11.43%
EPS 5.92 8.76 12.74 11.26 20.32 -48.39 11.72 -10.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 71.00 -
NAPS 1.55 1.49 1.41 1.25 1.12 1.30 1.61 -0.60%
Adjusted Per Share Value based on latest NOSH - 308,910
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
RPS 32.63 33.46 49.58 46.93 47.87 22.36 19.42 8.65%
EPS 2.26 3.35 5.24 4.87 9.04 -21.58 5.24 -12.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 31.77 -
NAPS 0.592 0.5703 0.5803 0.5401 0.4984 0.5797 0.7204 -3.08%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/06/04 -
Price 0.97 0.64 0.72 1.14 0.65 0.91 0.71 -
P/RPS 1.14 0.73 0.60 1.05 0.60 1.82 1.64 -5.64%
P/EPS 16.39 7.31 5.65 10.12 3.20 -1.88 6.06 17.24%
EY 6.10 13.69 17.69 9.88 31.26 -53.17 16.51 -14.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 100.00 -
P/NAPS 0.63 0.43 0.51 0.91 0.58 0.70 0.44 5.90%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
Date 23/11/10 12/11/09 27/11/08 13/11/07 27/11/06 24/11/05 25/08/04 -
Price 0.97 0.63 0.72 1.07 0.69 0.76 0.60 -
P/RPS 1.14 0.72 0.60 0.99 0.64 1.52 1.38 -3.00%
P/EPS 16.39 7.19 5.65 9.50 3.40 -1.57 5.12 20.44%
EY 6.10 13.90 17.69 10.52 29.45 -63.67 19.53 -16.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 118.33 -
P/NAPS 0.63 0.42 0.51 0.86 0.62 0.58 0.37 8.88%

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