[SYMLIFE] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 25.99%
YoY- -526.46%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 330,849 266,669 324,006 167,408 149,008 138,989 138,992 14.86%
PBT 48,221 56,222 79,757 -105,983 39,674 12,602 30,045 7.85%
Tax -15,512 -4,421 -14,542 -8,419 -9,241 -4,414 -10,129 7.04%
NP 32,709 51,801 65,214 -114,402 30,433 8,188 19,916 8.25%
-
NP to SH 27,756 48,608 63,429 -114,402 30,433 8,188 19,916 5.44%
-
Tax Rate 32.17% 7.86% 18.23% - 23.29% 35.03% 33.71% -
Total Cost 298,140 214,868 258,792 281,810 118,574 130,801 119,076 15.79%
-
Net Worth 416,340 408,135 371,805 431,283 518,604 313,316 304,204 5.14%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - 151,526 - - -
Div Payout % - - - - 497.90% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 416,340 408,135 371,805 431,283 518,604 313,316 304,204 5.14%
NOSH 293,197 306,868 317,782 319,469 320,126 313,316 296,958 -0.20%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.89% 19.43% 20.13% -68.34% 20.42% 5.89% 14.33% -
ROE 6.67% 11.91% 17.06% -26.53% 5.87% 2.61% 6.55% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 112.84 86.90 101.96 52.40 46.55 44.36 46.81 15.09%
EPS 9.47 15.84 19.96 -35.81 9.51 2.61 6.71 5.66%
DPS 0.00 0.00 0.00 0.00 47.33 0.00 0.00 -
NAPS 1.42 1.33 1.17 1.35 1.62 1.00 1.0244 5.35%
Adjusted Per Share Value based on latest NOSH - 319,791
31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 46.18 37.22 45.22 23.37 20.80 19.40 19.40 14.86%
EPS 3.87 6.78 8.85 -15.97 4.25 1.14 2.78 5.42%
DPS 0.00 0.00 0.00 0.00 21.15 0.00 0.00 -
NAPS 0.5811 0.5697 0.519 0.602 0.7239 0.4373 0.4246 5.14%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 30/09/04 30/09/03 30/09/02 -
Price 0.70 1.04 0.81 0.69 0.79 0.92 0.85 -
P/RPS 0.62 1.20 0.79 1.32 1.70 2.07 1.82 -15.80%
P/EPS 7.39 6.57 4.06 -1.93 8.31 35.20 12.67 -8.25%
EY 13.52 15.23 24.64 -51.90 12.03 2.84 7.89 8.98%
DY 0.00 0.00 0.00 0.00 59.92 0.00 0.00 -
P/NAPS 0.49 0.78 0.69 0.51 0.49 0.92 0.83 -8.07%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/02/09 28/02/08 28/02/07 27/02/06 25/11/04 21/11/03 26/11/02 -
Price 0.56 0.89 0.88 0.71 0.90 0.91 0.79 -
P/RPS 0.50 1.02 0.86 1.35 1.93 2.05 1.69 -17.68%
P/EPS 5.92 5.62 4.41 -1.98 9.47 34.82 11.78 -10.41%
EY 16.90 17.80 22.68 -50.44 10.56 2.87 8.49 11.62%
DY 0.00 0.00 0.00 0.00 52.59 0.00 0.00 -
P/NAPS 0.39 0.67 0.75 0.53 0.56 0.91 0.77 -10.30%

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