Highlights

[SYMLIFE] QoQ Annualized Quarter Result on 2007-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 28-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2008
Quarter 30-Jun-2007  [#1]
Profit Trend QoQ -     -47.88%    YoY -     33.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 293,787 266,669 336,196 336,932 325,326 324,006 342,948 -9.79%
  QoQ % 10.17% -20.68% -0.22% 3.57% 0.41% -5.52% -
  Horiz. % 85.67% 77.76% 98.03% 98.25% 94.86% 94.48% 100.00%
PBT 58,060 56,222 47,274 46,168 83,104 79,757 85,314 -22.61%
  QoQ % 3.27% 18.93% 2.40% -44.45% 4.20% -6.51% -
  Horiz. % 68.05% 65.90% 55.41% 54.12% 97.41% 93.49% 100.00%
Tax -9,605 -4,421 -9,356 -12,224 -19,479 -14,542 -18,980 -36.47%
  QoQ % -117.24% 52.74% 23.46% 37.25% -33.94% 23.38% -
  Horiz. % 50.61% 23.29% 49.29% 64.40% 102.63% 76.62% 100.00%
NP 48,455 51,801 37,918 33,944 63,625 65,214 66,334 -18.88%
  QoQ % -6.46% 36.61% 11.71% -46.65% -2.44% -1.69% -
  Horiz. % 73.05% 78.09% 57.16% 51.17% 95.92% 98.31% 100.00%
NP to SH 46,704 48,608 34,856 32,272 61,921 63,429 64,786 -19.59%
  QoQ % -3.92% 39.45% 8.01% -47.88% -2.38% -2.09% -
  Horiz. % 72.09% 75.03% 53.80% 49.81% 95.58% 97.91% 100.00%
Tax Rate 16.54 % 7.86 % 19.79 % 26.48 % 23.44 % 18.23 % 22.25 % -17.92%
  QoQ % 110.43% -60.28% -25.26% 12.97% 28.58% -18.07% -
  Horiz. % 74.34% 35.33% 88.94% 119.01% 105.35% 81.93% 100.00%
Total Cost 245,332 214,868 298,278 302,988 261,701 258,792 276,614 -7.68%
  QoQ % 14.18% -27.96% -1.55% 15.78% 1.12% -6.44% -
  Horiz. % 88.69% 77.68% 107.83% 109.53% 94.61% 93.56% 100.00%
Net Worth 414,064 408,135 386,944 384,781 383,441 371,805 357,088 10.36%
  QoQ % 1.45% 5.48% 0.56% 0.35% 3.13% 4.12% -
  Horiz. % 115.96% 114.30% 108.36% 107.76% 107.38% 104.12% 100.00%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 9,133 - - - 7,922 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.29% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 19.56 % - % - % - % 12.79 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 152.93% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 414,064 408,135 386,944 384,781 383,441 371,805 357,088 10.36%
  QoQ % 1.45% 5.48% 0.56% 0.35% 3.13% 4.12% -
  Horiz. % 115.96% 114.30% 108.36% 107.76% 107.38% 104.12% 100.00%
NOSH 304,458 306,868 309,555 310,307 316,893 317,782 318,828 -3.03%
  QoQ % -0.79% -0.87% -0.24% -2.08% -0.28% -0.33% -
  Horiz. % 95.49% 96.25% 97.09% 97.33% 99.39% 99.67% 100.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 16.49 % 19.43 % 11.28 % 10.07 % 19.56 % 20.13 % 19.34 % -10.07%
  QoQ % -15.13% 72.25% 12.02% -48.52% -2.83% 4.08% -
  Horiz. % 85.26% 100.47% 58.32% 52.07% 101.14% 104.08% 100.00%
ROE 11.28 % 11.91 % 9.01 % 8.39 % 16.15 % 17.06 % 18.14 % -27.13%
  QoQ % -5.29% 32.19% 7.39% -48.05% -5.33% -5.95% -
  Horiz. % 62.18% 65.66% 49.67% 46.25% 89.03% 94.05% 100.00%
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 96.49 86.90 108.61 108.58 102.66 101.96 107.56 -6.98%
  QoQ % 11.04% -19.99% 0.03% 5.77% 0.69% -5.21% -
  Horiz. % 89.71% 80.79% 100.98% 100.95% 95.44% 94.79% 100.00%
EPS 15.34 15.84 11.26 10.40 19.54 19.96 20.32 -17.08%
  QoQ % -3.16% 40.67% 8.27% -46.78% -2.10% -1.77% -
  Horiz. % 75.49% 77.95% 55.41% 51.18% 96.16% 98.23% 100.00%
DPS 3.00 0.00 0.00 0.00 2.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3600 1.3300 1.2500 1.2400 1.2100 1.1700 1.1200 13.81%
  QoQ % 2.26% 6.40% 0.81% 2.48% 3.42% 4.46% -
  Horiz. % 121.43% 118.75% 111.61% 110.71% 108.04% 104.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 46.50 42.21 53.21 53.33 51.49 51.28 54.28 -9.79%
  QoQ % 10.16% -20.67% -0.23% 3.57% 0.41% -5.53% -
  Horiz. % 85.67% 77.76% 98.03% 98.25% 94.86% 94.47% 100.00%
EPS 7.39 7.69 5.52 5.11 9.80 10.04 10.25 -19.58%
  QoQ % -3.90% 39.31% 8.02% -47.86% -2.39% -2.05% -
  Horiz. % 72.10% 75.02% 53.85% 49.85% 95.61% 97.95% 100.00%
DPS 1.45 0.00 0.00 0.00 1.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6554 0.6460 0.6124 0.6090 0.6069 0.5885 0.5652 10.36%
  QoQ % 1.46% 5.49% 0.56% 0.35% 3.13% 4.12% -
  Horiz. % 115.96% 114.30% 108.35% 107.75% 107.38% 104.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.8600 1.0400 1.1400 1.1900 0.9300 0.8100 0.6500 -
P/RPS 0.89 1.20 1.05 1.10 0.91 0.79 0.60 30.03%
  QoQ % -25.83% 14.29% -4.55% 20.88% 15.19% 31.67% -
  Horiz. % 148.33% 200.00% 175.00% 183.33% 151.67% 131.67% 100.00%
P/EPS 5.61 6.57 10.12 11.44 4.76 4.06 3.20 45.34%
  QoQ % -14.61% -35.08% -11.54% 140.34% 17.24% 26.87% -
  Horiz. % 175.31% 205.31% 316.25% 357.50% 148.75% 126.87% 100.00%
EY 17.84 15.23 9.88 8.74 21.01 24.64 31.26 -31.17%
  QoQ % 17.14% 54.15% 13.04% -58.40% -14.73% -21.18% -
  Horiz. % 57.07% 48.72% 31.61% 27.96% 67.21% 78.82% 100.00%
DY 3.49 0.00 0.00 0.00 2.69 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 129.74% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.63 0.78 0.91 0.96 0.77 0.69 0.58 5.66%
  QoQ % -19.23% -14.29% -5.21% 24.68% 11.59% 18.97% -
  Horiz. % 108.62% 134.48% 156.90% 165.52% 132.76% 118.97% 100.00%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 03/06/08 28/02/08 13/11/07 28/08/07 31/05/07 28/02/07 27/11/06 -
Price 0.8100 0.8900 1.0700 0.9900 0.9200 0.8800 0.6900 -
P/RPS 0.84 1.02 0.99 0.91 0.90 0.86 0.64 19.86%
  QoQ % -17.65% 3.03% 8.79% 1.11% 4.65% 34.38% -
  Horiz. % 131.25% 159.38% 154.69% 142.19% 140.62% 134.38% 100.00%
P/EPS 5.28 5.62 9.50 9.52 4.71 4.41 3.40 34.07%
  QoQ % -6.05% -40.84% -0.21% 102.12% 6.80% 29.71% -
  Horiz. % 155.29% 165.29% 279.41% 280.00% 138.53% 129.71% 100.00%
EY 18.94 17.80 10.52 10.51 21.24 22.68 29.45 -25.47%
  QoQ % 6.40% 69.20% 0.10% -50.52% -6.35% -22.99% -
  Horiz. % 64.31% 60.44% 35.72% 35.69% 72.12% 77.01% 100.00%
DY 3.70 0.00 0.00 0.00 2.72 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 136.03% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.60 0.67 0.86 0.80 0.76 0.75 0.62 -2.16%
  QoQ % -10.45% -22.09% 7.50% 5.26% 1.33% 20.97% -
  Horiz. % 96.77% 108.06% 138.71% 129.03% 122.58% 120.97% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

467  393  626  1069 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.385+0.015 
 JAKS 0.70+0.025 
 PA-WB 0.125+0.015 
 DNEX 0.285+0.005 
 PA 0.19+0.005 
 MESTRON 0.2250.00 
 SCIB 2.91+0.37 
 DNEX-WD 0.055-0.005 
 KSTAR 0.12-0.025 
 QES 0.41+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS