[SYMLIFE] YoY Cumulative 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- 46.86%
YoY- 141.58%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 CAGR
Revenue 183,299 248,137 200,002 243,005 167,408 111,756 104,242 9.43%
PBT 34,047 36,166 42,167 59,818 -105,983 29,756 9,452 22.72%
Tax -10,916 -11,634 -3,316 -10,907 -8,419 -6,931 -3,311 21.00%
NP 23,131 24,532 38,851 48,911 -114,402 22,825 6,141 23.60%
-
NP to SH 17,885 20,817 36,456 47,572 -114,402 22,825 6,141 18.62%
-
Tax Rate 32.06% 32.17% 7.86% 18.23% - 23.29% 35.03% -
Total Cost 160,168 223,605 161,151 194,094 281,810 88,931 98,101 8.14%
-
Net Worth 413,573 416,339 408,135 371,805 431,283 518,604 313,316 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 - - - - - 113,644 - -
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 413,573 416,339 408,135 371,805 431,283 518,604 313,316 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 4.32% 5.00% 8.93% 12.79% -26.53% 4.40% 1.96% -
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 66.92 84.63 65.18 76.47 52.40 34.91 33.27 11.81%
EPS 6.53 7.10 11.88 14.97 -35.81 7.13 1.96 21.20%
DPS 0.00 0.00 0.00 0.00 0.00 35.50 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 25.58 34.63 27.92 33.92 23.37 15.60 14.55 9.43%
EPS 2.50 2.91 5.09 6.64 -15.97 3.19 0.86 18.59%
DPS 0.00 0.00 0.00 0.00 0.00 15.86 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 0.90 0.83 1.60 1.06 1.32 2.26 2.77 -16.44%
P/EPS 9.19 9.86 8.75 5.41 -1.93 11.08 46.94 -22.94%
EY 10.88 10.14 11.42 18.48 -51.90 9.03 2.13 29.77%
DY 0.00 0.00 0.00 0.00 0.00 44.94 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 0.93 0.66 1.37 1.15 1.35 2.58 2.74 -15.85%
P/EPS 9.49 7.89 7.49 5.88 -1.98 12.62 46.43 -22.40%
EY 10.53 12.68 13.35 17.01 -50.44 7.92 2.15 28.90%
DY 0.00 0.00 0.00 0.00 0.00 39.44 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