[SYMLIFE] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 6.86%
YoY- -852.7%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 356,209 207,768 0 182,808 149,362 131,447 101,294 22.26%
PBT 70,073 56,019 0 -10,054 6,391 -67,583 -30,457 -
Tax -16,508 -7,108 0 -9,441 -3,801 -8,908 32,886 -
NP 53,565 48,911 0 -19,495 2,590 -76,491 2,429 63.97%
-
NP to SH 50,804 47,572 0 -19,495 2,590 -76,491 -33,266 -
-
Tax Rate 23.56% 12.69% - - 59.47% - - -
Total Cost 302,644 158,857 0 202,303 146,772 207,938 98,865 19.58%
-
Net Worth 401,044 372,315 319,791 519,171 317,317 306,874 625,129 -6.85%
Dividend
31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 7,798 - - 3,203 3,113 2,912 8,727 -1.78%
Div Payout % 15.35% - - 0.00% 120.22% 0.00% 0.00% -
Equity
31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 401,044 372,315 319,791 519,171 317,317 306,874 625,129 -6.85%
NOSH 301,537 318,218 319,791 320,476 317,317 299,565 289,411 0.65%
Ratio Analysis
31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 15.04% 23.54% 0.00% -10.66% 1.73% -58.19% 2.40% -
ROE 12.67% 12.78% 0.00% -3.76% 0.82% -24.93% -5.32% -
Per Share
31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 118.13 65.29 0.00 57.04 47.07 43.88 35.00 21.46%
EPS 16.85 14.95 0.00 -6.08 0.82 -25.53 -11.49 -
DPS 2.59 0.00 0.00 1.00 0.98 0.97 3.00 -2.32%
NAPS 1.33 1.17 1.00 1.62 1.00 1.0244 2.16 -7.46%
Adjusted Per Share Value based on latest NOSH - 320,476
31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 49.72 29.00 0.00 25.52 20.85 18.35 14.14 22.26%
EPS 7.09 6.64 0.00 -2.72 0.36 -10.68 -4.64 -
DPS 1.09 0.00 0.00 0.45 0.43 0.41 1.22 -1.78%
NAPS 0.5598 0.5197 0.4464 0.7246 0.4429 0.4283 0.8725 -6.84%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/12/07 29/12/06 30/12/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.04 0.81 0.69 0.79 0.92 0.85 0.83 -
P/RPS 0.88 1.24 0.00 1.38 1.95 1.94 2.37 -14.64%
P/EPS 6.17 5.42 0.00 -12.99 112.71 -3.33 -7.22 -
EY 16.20 18.46 0.00 -7.70 0.89 -30.04 -13.85 -
DY 2.49 0.00 0.00 1.27 1.07 1.14 3.61 -5.76%
P/NAPS 0.78 0.69 0.69 0.49 0.92 0.83 0.38 12.18%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/02/08 28/02/07 27/02/06 25/11/04 21/11/03 26/11/02 26/11/01 -
Price 0.89 0.88 0.71 0.90 0.91 0.79 0.99 -
P/RPS 0.75 1.35 0.00 1.58 1.93 1.80 2.83 -19.12%
P/EPS 5.28 5.89 0.00 -14.80 111.49 -3.09 -8.61 -
EY 18.93 16.99 0.00 -6.76 0.90 -32.32 -11.61 -
DY 2.91 0.00 0.00 1.11 1.08 1.23 3.03 -0.64%
P/NAPS 0.67 0.75 0.71 0.56 0.91 0.77 0.46 6.19%

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