[SYMLIFE] YoY Annualized Quarter 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- -2.09%
YoY- 155.44%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 CAGR
Revenue 244,398 330,849 266,669 324,006 167,408 149,008 138,989 9.43%
PBT 45,396 48,221 56,222 79,757 -105,983 39,674 12,602 22.72%
Tax -14,554 -15,512 -4,421 -14,542 -8,419 -9,241 -4,414 21.00%
NP 30,841 32,709 51,801 65,214 -114,402 30,433 8,188 23.60%
-
NP to SH 23,846 27,756 48,608 63,429 -114,402 30,433 8,188 18.62%
-
Tax Rate 32.06% 32.17% 7.86% 18.23% - 23.29% 35.03% -
Total Cost 213,557 298,140 214,868 258,792 281,810 118,574 130,801 8.14%
-
Net Worth 413,573 416,340 408,135 371,805 431,283 518,604 313,316 4.53%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 CAGR
Div - - - - - 151,526 - -
Div Payout % - - - - - 497.90% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 CAGR
Net Worth 413,573 416,340 408,135 371,805 431,283 518,604 313,316 4.53%
NOSH 273,889 293,197 306,868 317,782 319,469 320,126 313,316 -2.12%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 CAGR
NP Margin 12.62% 9.89% 19.43% 20.13% -68.34% 20.42% 5.89% -
ROE 5.77% 6.67% 11.91% 17.06% -26.53% 5.87% 2.61% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 CAGR
RPS 89.23 112.84 86.90 101.96 52.40 46.55 44.36 11.81%
EPS 8.71 9.47 15.84 19.96 -35.81 9.51 2.61 21.23%
DPS 0.00 0.00 0.00 0.00 0.00 47.33 0.00 -
NAPS 1.51 1.42 1.33 1.17 1.35 1.62 1.00 6.80%
Adjusted Per Share Value based on latest NOSH - 318,218
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 CAGR
RPS 34.11 46.18 37.22 45.22 23.37 20.80 19.40 9.43%
EPS 3.33 3.87 6.78 8.85 -15.97 4.25 1.14 18.68%
DPS 0.00 0.00 0.00 0.00 0.00 21.15 0.00 -
NAPS 0.5773 0.5811 0.5697 0.519 0.602 0.7239 0.4373 4.53%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 30/09/04 30/09/03 -
Price 0.60 0.70 1.04 0.81 0.69 0.79 0.92 -
P/RPS 0.67 0.62 1.20 0.79 1.32 1.70 2.07 -16.49%
P/EPS 6.89 7.39 6.57 4.06 -1.93 8.31 35.20 -22.94%
EY 14.51 13.52 15.23 24.64 -51.90 12.03 2.84 29.77%
DY 0.00 0.00 0.00 0.00 0.00 59.92 0.00 -
P/NAPS 0.40 0.49 0.78 0.69 0.51 0.49 0.92 -12.46%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 CAGR
Date 24/02/10 26/02/09 28/02/08 28/02/07 27/02/06 25/11/04 21/11/03 -
Price 0.62 0.56 0.89 0.88 0.71 0.90 0.91 -
P/RPS 0.69 0.50 1.02 0.86 1.35 1.93 2.05 -15.97%
P/EPS 7.12 5.92 5.62 4.41 -1.98 9.47 34.82 -22.40%
EY 14.04 16.90 17.80 22.68 -50.44 10.56 2.87 28.87%
DY 0.00 0.00 0.00 0.00 0.00 52.59 0.00 -
P/NAPS 0.41 0.39 0.67 0.75 0.53 0.56 0.91 -11.96%

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