[SYMLIFE] YoY Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 109.18%
YoY- -23.37%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
Revenue 155,720 183,299 248,137 200,002 243,005 167,408 111,756 5.44%
PBT 15,505 34,047 36,166 42,167 59,818 -105,983 29,756 -9.89%
Tax -5,166 -10,916 -11,634 -3,316 -10,907 -8,419 -6,931 -4.59%
NP 10,339 23,131 24,532 38,851 48,911 -114,402 22,825 -11.89%
-
NP to SH 10,405 17,885 20,817 36,456 47,572 -114,402 22,825 -11.80%
-
Tax Rate 33.32% 32.06% 32.17% 7.86% 18.23% - 23.29% -
Total Cost 145,381 160,168 223,605 161,151 194,094 281,810 88,931 8.17%
-
Net Worth 427,152 413,573 416,339 408,135 371,805 431,283 518,604 -3.05%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
Div - - - - - - 113,644 -
Div Payout % - - - - - - 497.90% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
Net Worth 427,152 413,573 416,339 408,135 371,805 431,283 518,604 -3.05%
NOSH 273,815 273,889 293,197 306,868 317,782 319,469 320,126 -2.46%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
NP Margin 6.64% 12.62% 9.89% 19.43% 20.13% -68.34% 20.42% -
ROE 2.44% 4.32% 5.00% 8.93% 12.79% -26.53% 4.40% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
RPS 56.87 66.92 84.63 65.18 76.47 52.40 34.91 8.11%
EPS 3.80 6.53 7.10 11.88 14.97 -35.81 7.13 -9.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 35.50 -
NAPS 1.56 1.51 1.42 1.33 1.17 1.35 1.62 -0.60%
Adjusted Per Share Value based on latest NOSH - 301,537
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
RPS 21.74 25.58 34.63 27.92 33.92 23.37 15.60 5.44%
EPS 1.45 2.50 2.91 5.09 6.64 -15.97 3.19 -11.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.86 -
NAPS 0.5962 0.5773 0.5811 0.5697 0.519 0.602 0.7239 -3.05%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 30/09/04 -
Price 1.05 0.60 0.70 1.04 0.81 0.69 0.79 -
P/RPS 1.85 0.90 0.83 1.60 1.06 1.32 2.26 -3.14%
P/EPS 27.63 9.19 9.86 8.75 5.41 -1.93 11.08 15.72%
EY 3.62 10.88 10.14 11.42 18.48 -51.90 9.03 -13.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 44.94 -
P/NAPS 0.67 0.40 0.49 0.78 0.69 0.51 0.49 5.12%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
Date 24/02/11 24/02/10 26/02/09 28/02/08 28/02/07 27/02/06 25/11/04 -
Price 1.15 0.62 0.56 0.89 0.88 0.71 0.90 -
P/RPS 2.02 0.93 0.66 1.37 1.15 1.35 2.58 -3.83%
P/EPS 30.26 9.49 7.89 7.49 5.88 -1.98 12.62 15.00%
EY 3.30 10.53 12.68 13.35 17.01 -50.44 7.92 -13.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 39.44 -
P/NAPS 0.74 0.41 0.39 0.67 0.75 0.53 0.56 4.55%

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