[SYMLIFE] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[SYMLIFE] SYMPHONY LIFE BERHAD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 4.39%
YoY- -3514.51%
Quarter Report
Latest QR
Upcoming QR
SYMLIFE's Result
SYMLIFE's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 338,584 70,537 80,748 178,657 157,670 101,334 70,786 28.44%
PBT 79,974 10,718 14,634 -29,062 7,886 -70,573 -29,332 -
Tax -14,979 -3,602 -6,595 -5,527 -6,873 -6,727 33,670 -
NP 64,995 7,116 8,039 -34,589 1,013 -77,300 4,338 54.18%
-
NP to SH 63,936 6,053 8,039 -34,589 1,013 -77,300 -31,357 -
-
Tax Rate 18.73% 33.61% 45.07% - 87.15% - - -
Total Cost 273,589 63,421 72,709 213,246 156,657 178,634 66,448 25.40%
-
Net Worth 384,781 328,136 319,467 545,717 311,372 293,932 637,533 -7.75%
Dividend
30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 7,798 - 8,007 3,203 3,113 2,912 8,727 -1.78%
Div Payout % 12.20% - 99.61% 0.00% 307.38% 0.00% 0.00% -
Equity
30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 384,781 328,136 319,467 545,717 311,372 293,932 637,533 -7.75%
NOSH 310,307 318,578 319,467 321,010 311,372 291,021 291,111 1.02%
Ratio Analysis
30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 19.20% 10.09% 9.96% -19.36% 0.64% -76.28% 6.13% -
ROE 16.62% 1.84% 2.52% -6.34% 0.33% -26.30% -4.92% -
Per Share
30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 109.11 22.14 25.28 55.65 50.64 34.82 24.32 27.13%
EPS 20.60 1.90 2.52 -10.78 0.33 -26.56 -10.77 -
DPS 2.51 0.00 2.50 1.00 1.00 1.00 3.00 -2.81%
NAPS 1.24 1.03 1.00 1.70 1.00 1.01 2.19 -8.69%
Adjusted Per Share Value based on latest NOSH - 321,010
30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 47.26 9.85 11.27 24.94 22.01 14.14 9.88 28.44%
EPS 8.92 0.84 1.12 -4.83 0.14 -10.79 -4.38 -
DPS 1.09 0.00 1.12 0.45 0.43 0.41 1.22 -1.78%
NAPS 0.5371 0.458 0.4459 0.7617 0.4346 0.4103 0.8899 -7.75%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/06/07 30/06/06 30/06/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.19 0.70 1.02 0.96 0.53 1.19 1.06 -
P/RPS 1.09 3.16 4.04 1.72 1.05 3.42 4.36 -19.88%
P/EPS 5.78 36.84 40.53 -8.91 162.91 -4.48 -9.84 -
EY 17.31 2.71 2.47 -11.22 0.61 -22.32 -10.16 -
DY 2.11 0.00 2.45 1.04 1.89 0.84 2.83 -4.58%
P/NAPS 0.96 0.68 1.02 0.56 0.53 1.18 0.48 11.72%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/08/07 28/08/06 25/08/05 25/05/04 27/05/03 28/05/02 25/05/01 -
Price 0.99 0.65 0.98 0.69 0.87 1.10 1.09 -
P/RPS 0.91 2.94 3.88 1.24 1.72 3.16 4.48 -22.50%
P/EPS 4.80 34.21 38.94 -6.40 267.42 -4.14 -10.12 -
EY 20.81 2.92 2.57 -15.62 0.37 -24.15 -9.88 -
DY 2.54 0.00 2.55 1.45 1.15 0.91 2.75 -1.26%
P/NAPS 0.80 0.63 0.98 0.41 0.87 1.09 0.50 7.80%

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