[SYMLIFE] YoY TTM Result on 30-Sep-2006 [#2]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 435.16%
YoY- 709.62%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
Revenue 234,301 313,877 324,246 168,740 38,568 183,113 140,722 8.48%
PBT 29,107 65,658 60,448 42,339 6,090 -15,652 7,087 25.32%
Tax -11,327 -15,378 -11,031 -9,172 -2,089 -5,279 -6,410 9.52%
NP 17,780 50,280 49,417 33,167 4,001 -20,931 677 68.58%
-
NP to SH 11,571 48,056 46,956 32,393 4,001 -20,931 677 57.40%
-
Tax Rate 38.92% 23.42% 18.25% 21.66% 34.30% - 90.45% -
Total Cost 216,521 263,597 274,829 135,573 34,567 204,044 140,045 7.21%
-
Net Worth 407,531 414,090 386,138 356,720 322,999 516,026 309,682 4.48%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
Div 4,217 8,936 7,798 - 8,007 3,203 3,113 4.97%
Div Payout % 36.44% 18.60% 16.61% - 200.15% 0.00% 459.94% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
Net Worth 407,531 414,090 386,138 356,720 322,999 516,026 309,682 4.48%
NOSH 273,511 293,681 308,910 318,500 322,999 320,513 309,682 -1.96%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
NP Margin 7.59% 16.02% 15.24% 19.66% 10.37% -11.43% 0.48% -
ROE 2.84% 11.61% 12.16% 9.08% 1.24% -4.06% 0.22% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
RPS 85.66 106.88 104.96 52.98 11.94 57.13 45.44 10.66%
EPS 4.23 16.36 15.20 10.17 1.24 -6.53 0.22 60.39%
DPS 1.54 3.04 2.52 0.00 2.50 1.00 1.01 6.97%
NAPS 1.49 1.41 1.25 1.12 1.00 1.61 1.00 6.58%
Adjusted Per Share Value based on latest NOSH - 318,500
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
RPS 32.70 43.81 45.26 23.55 5.38 25.56 19.64 8.48%
EPS 1.62 6.71 6.55 4.52 0.56 -2.92 0.09 58.70%
DPS 0.59 1.25 1.09 0.00 1.12 0.45 0.43 5.18%
NAPS 0.5688 0.578 0.539 0.4979 0.4508 0.7203 0.4322 4.48%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/06/04 30/06/03 -
Price 0.64 0.72 1.14 0.65 0.91 0.71 0.96 -
P/RPS 0.75 0.67 1.09 1.23 7.62 1.24 2.11 -15.23%
P/EPS 15.13 4.40 7.50 6.39 73.46 -10.87 439.14 -41.62%
EY 6.61 22.73 13.33 15.65 1.36 -9.20 0.23 71.03%
DY 2.41 4.23 2.21 0.00 2.75 1.41 1.05 14.19%
P/NAPS 0.43 0.51 0.91 0.58 0.91 0.44 0.96 -12.04%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
Date 12/11/09 27/11/08 13/11/07 27/11/06 24/11/05 25/08/04 26/08/03 -
Price 0.63 0.72 1.07 0.69 0.76 0.60 1.12 -
P/RPS 0.74 0.67 1.02 1.30 6.36 1.05 2.46 -17.46%
P/EPS 14.89 4.40 7.04 6.78 61.35 -9.19 512.33 -43.18%
EY 6.72 22.73 14.21 14.74 1.63 -10.88 0.20 75.35%
DY 2.45 4.23 2.36 0.00 3.29 1.67 0.90 17.35%
P/NAPS 0.42 0.51 0.86 0.62 0.76 0.37 1.12 -14.50%

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