[SYMLIFE] YoY TTM Result on 30-Jun-2006 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ--%
YoY- -24.7%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 CAGR
Revenue 263,183 307,473 338,584 70,537 80,748 178,657 157,670 8.53%
PBT 35,038 61,325 79,974 10,718 14,634 -29,062 7,886 26.92%
Tax -12,838 -12,008 -14,979 -3,602 -6,595 -5,527 -6,873 10.50%
NP 22,200 49,317 64,995 7,116 8,039 -34,589 1,013 63.81%
-
NP to SH 15,549 47,284 63,936 6,053 8,039 -34,589 1,013 54.74%
-
Tax Rate 36.64% 19.58% 18.73% 33.61% 45.07% - 87.15% -
Total Cost 240,983 258,156 273,589 63,421 72,709 213,246 156,657 7.12%
-
Net Worth 404,994 411,763 384,781 328,136 319,467 545,717 311,372 4.29%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 CAGR
Div 4,217 8,936 7,798 - 8,007 3,203 3,113 4.97%
Div Payout % 27.12% 18.90% 12.20% - 99.61% 0.00% 307.38% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 CAGR
Net Worth 404,994 411,763 384,781 328,136 319,467 545,717 311,372 4.29%
NOSH 273,644 296,232 310,307 318,578 319,467 321,010 311,372 -2.04%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 CAGR
NP Margin 8.44% 16.04% 19.20% 10.09% 9.96% -19.36% 0.64% -
ROE 3.84% 11.48% 16.62% 1.84% 2.52% -6.34% 0.33% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 CAGR
RPS 96.18 103.79 109.11 22.14 25.28 55.65 50.64 10.80%
EPS 5.68 15.96 20.60 1.90 2.52 -10.78 0.33 57.60%
DPS 1.54 3.02 2.51 0.00 2.50 1.00 1.00 7.14%
NAPS 1.48 1.39 1.24 1.03 1.00 1.70 1.00 6.46%
Adjusted Per Share Value based on latest NOSH - 318,578
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 CAGR
RPS 36.73 42.92 47.26 9.85 11.27 24.94 22.01 8.53%
EPS 2.17 6.60 8.92 0.84 1.12 -4.83 0.14 54.99%
DPS 0.59 1.25 1.09 0.00 1.12 0.45 0.43 5.18%
NAPS 0.5653 0.5747 0.5371 0.458 0.4459 0.7617 0.4346 4.29%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 31/03/04 31/03/03 -
Price 0.64 0.74 1.19 0.70 1.02 0.96 0.53 -
P/RPS 0.67 0.71 1.09 3.16 4.04 1.72 1.05 -6.93%
P/EPS 11.26 4.64 5.78 36.84 40.53 -8.91 162.91 -34.76%
EY 8.88 21.57 17.31 2.71 2.47 -11.22 0.61 53.44%
DY 2.41 4.08 2.11 0.00 2.45 1.04 1.89 3.96%
P/NAPS 0.43 0.53 0.96 0.68 1.02 0.56 0.53 -3.28%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 CAGR
Date 25/08/09 20/08/08 28/08/07 28/08/06 25/08/05 25/05/04 27/05/03 -
Price 0.64 0.76 0.99 0.65 0.98 0.69 0.87 -
P/RPS 0.67 0.73 0.91 2.94 3.88 1.24 1.72 -13.99%
P/EPS 11.26 4.76 4.80 34.21 38.94 -6.40 267.42 -39.73%
EY 8.88 21.00 20.81 2.92 2.57 -15.62 0.37 66.21%
DY 2.41 3.97 2.54 0.00 2.55 1.45 1.15 12.55%
P/NAPS 0.43 0.55 0.80 0.63 0.98 0.41 0.87 -10.65%

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