[SYMLIFE] YoY TTM Result on 30-Sep-2005 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -50.23%
YoY- 120.52%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 313,877 324,246 168,740 38,568 183,113 140,722 124,952 15.85%
PBT 65,658 60,448 42,339 6,090 -15,652 7,087 -69,034 -
Tax -15,378 -11,031 -9,172 -2,089 -5,279 -6,410 -7,654 11.79%
NP 50,280 49,417 33,167 4,001 -20,931 677 -76,688 -
-
NP to SH 48,056 46,956 32,393 4,001 -20,931 677 -76,688 -
-
Tax Rate 23.42% 18.25% 21.66% 34.30% - 90.45% - -
Total Cost 263,597 274,829 135,573 34,567 204,044 140,045 201,640 4.37%
-
Net Worth 414,090 386,138 356,720 322,999 516,026 309,682 295,283 5.55%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 CAGR
Div 8,936 7,798 - 8,007 3,203 3,113 2,912 19.62%
Div Payout % 18.60% 16.61% - 200.15% 0.00% 459.94% 0.00% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 414,090 386,138 356,720 322,999 516,026 309,682 295,283 5.55%
NOSH 293,681 308,910 318,500 322,999 320,513 309,682 289,493 0.22%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 16.02% 15.24% 19.66% 10.37% -11.43% 0.48% -61.37% -
ROE 11.61% 12.16% 9.08% 1.24% -4.06% 0.22% -25.97% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 106.88 104.96 52.98 11.94 57.13 45.44 43.16 15.59%
EPS 16.36 15.20 10.17 1.24 -6.53 0.22 -26.49 -
DPS 3.04 2.52 0.00 2.50 1.00 1.01 1.00 19.44%
NAPS 1.41 1.25 1.12 1.00 1.61 1.00 1.02 5.31%
Adjusted Per Share Value based on latest NOSH - 322,999
30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 43.81 45.26 23.55 5.38 25.56 19.64 17.44 15.85%
EPS 6.71 6.55 4.52 0.56 -2.92 0.09 -10.70 -
DPS 1.25 1.09 0.00 1.12 0.45 0.43 0.41 19.49%
NAPS 0.578 0.539 0.4979 0.4508 0.7203 0.4322 0.4122 5.55%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/06/04 30/06/03 28/06/02 -
Price 0.72 1.14 0.65 0.91 0.71 0.96 1.02 -
P/RPS 0.67 1.09 1.23 7.62 1.24 2.11 2.36 -18.22%
P/EPS 4.40 7.50 6.39 73.46 -10.87 439.14 -3.85 -
EY 22.73 13.33 15.65 1.36 -9.20 0.23 -25.97 -
DY 4.23 2.21 0.00 2.75 1.41 1.05 0.98 26.32%
P/NAPS 0.51 0.91 0.58 0.91 0.44 0.96 1.00 -10.20%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/11/08 13/11/07 27/11/06 24/11/05 25/08/04 26/08/03 27/08/02 -
Price 0.72 1.07 0.69 0.76 0.60 1.12 1.14 -
P/RPS 0.67 1.02 1.30 6.36 1.05 2.46 2.64 -19.67%
P/EPS 4.40 7.04 6.78 61.35 -9.19 512.33 -4.30 -
EY 22.73 14.21 14.74 1.63 -10.88 0.20 -23.24 -
DY 4.23 2.36 0.00 3.29 1.67 0.90 0.88 28.51%
P/NAPS 0.51 0.86 0.62 0.76 0.37 1.12 1.12 -11.81%

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