[SYMLIFE] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 46.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 CAGR
Revenue 227,206 313,422 356,209 207,768 0 182,808 149,362 6.93%
PBT 35,994 47,794 70,073 56,019 0 -10,054 6,391 31.81%
Tax -13,885 -13,659 -16,508 -7,108 0 -9,441 -3,801 23.00%
NP 22,109 34,135 53,565 48,911 0 -19,495 2,590 40.87%
-
NP to SH 15,411 31,064 50,804 47,572 0 -19,495 2,590 32.97%
-
Tax Rate 38.58% 28.58% 23.56% 12.69% - - 59.47% -
Total Cost 205,097 279,287 302,644 158,857 0 202,303 146,772 5.49%
-
Net Worth 414,544 412,814 401,044 372,315 319,791 519,171 317,317 4.36%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 CAGR
Div 4,217 8,936 7,798 - - 3,203 3,113 4.97%
Div Payout % 27.36% 28.77% 15.35% - - 0.00% 120.22% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 CAGR
Net Worth 414,544 412,814 401,044 372,315 319,791 519,171 317,317 4.36%
NOSH 274,532 290,714 301,537 318,218 319,791 320,476 317,317 -2.28%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 CAGR
NP Margin 9.73% 10.89% 15.04% 23.54% 0.00% -10.66% 1.73% -
ROE 3.72% 7.52% 12.67% 12.78% 0.00% -3.76% 0.82% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 CAGR
RPS 82.76 107.81 118.13 65.29 0.00 57.04 47.07 9.43%
EPS 5.61 10.69 16.85 14.95 0.00 -6.08 0.82 35.97%
DPS 1.54 3.07 2.59 0.00 0.00 1.00 0.98 7.49%
NAPS 1.51 1.42 1.33 1.17 1.00 1.62 1.00 6.80%
Adjusted Per Share Value based on latest NOSH - 318,218
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 CAGR
RPS 31.71 43.75 49.72 29.00 0.00 25.52 20.85 6.92%
EPS 2.15 4.34 7.09 6.64 0.00 -2.72 0.36 33.05%
DPS 0.59 1.25 1.09 0.00 0.00 0.45 0.43 5.18%
NAPS 0.5786 0.5762 0.5598 0.5197 0.4464 0.7246 0.4429 4.36%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 30/09/04 30/09/03 -
Price 0.60 0.70 1.04 0.81 0.69 0.79 0.92 -
P/RPS 0.72 0.65 0.88 1.24 0.00 1.38 1.95 -14.71%
P/EPS 10.69 6.55 6.17 5.42 0.00 -12.99 112.71 -31.36%
EY 9.36 15.26 16.20 18.46 0.00 -7.70 0.89 45.64%
DY 2.56 4.39 2.49 0.00 0.00 1.27 1.07 14.95%
P/NAPS 0.40 0.49 0.78 0.69 0.69 0.49 0.92 -12.46%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 CAGR
Date 24/02/10 26/02/09 28/02/08 28/02/07 27/02/06 25/11/04 21/11/03 -
Price 0.62 0.56 0.89 0.88 0.71 0.90 0.91 -
P/RPS 0.75 0.52 0.75 1.35 0.00 1.58 1.93 -14.01%
P/EPS 11.04 5.24 5.28 5.89 0.00 -14.80 111.49 -30.89%
EY 9.05 19.08 18.93 16.99 0.00 -6.76 0.90 44.60%
DY 2.48 5.49 2.91 0.00 0.00 1.11 1.08 14.20%
P/NAPS 0.41 0.39 0.67 0.75 0.71 0.56 0.91 -11.96%

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