Highlights

[SYMLIFE] QoQ Annualized Quarter Result on 2008-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 20-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 30-Jun-2008  [#1]
Profit Trend QoQ -     -25.92%    YoY -     7.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 292,044 330,849 355,202 349,328 293,787 266,669 336,196 -8.95%
  QoQ % -11.73% -6.86% 1.68% 18.91% 10.17% -20.68% -
  Horiz. % 86.87% 98.41% 105.65% 103.91% 87.39% 79.32% 100.00%
PBT 38,113 48,221 61,450 57,188 58,060 56,222 47,274 -13.37%
  QoQ % -20.96% -21.53% 7.45% -1.50% 3.27% 18.93% -
  Horiz. % 80.62% 102.00% 129.99% 120.97% 122.82% 118.93% 100.00%
Tax -14,603 -15,512 -19,880 -19,792 -9,605 -4,421 -9,356 34.52%
  QoQ % 5.86% 21.97% -0.44% -106.06% -117.24% 52.74% -
  Horiz. % 156.08% 165.80% 212.48% 211.54% 102.66% 47.26% 100.00%
NP 23,510 32,709 41,570 37,396 48,455 51,801 37,918 -27.27%
  QoQ % -28.12% -21.32% 11.16% -22.82% -6.46% 36.61% -
  Horiz. % 62.00% 86.26% 109.63% 98.62% 127.79% 136.61% 100.00%
NP to SH 18,343 27,756 37,564 34,600 46,704 48,608 34,856 -34.79%
  QoQ % -33.91% -26.11% 8.57% -25.92% -3.92% 39.45% -
  Horiz. % 52.63% 79.63% 107.77% 99.27% 133.99% 139.45% 100.00%
Tax Rate 38.32 % 32.17 % 32.35 % 34.61 % 16.54 % 7.86 % 19.79 % 55.29%
  QoQ % 19.12% -0.56% -6.53% 109.25% 110.43% -60.28% -
  Horiz. % 193.63% 162.56% 163.47% 174.89% 83.58% 39.72% 100.00%
Total Cost 268,534 298,140 313,632 311,932 245,332 214,868 298,278 -6.76%
  QoQ % -9.93% -4.94% 0.54% 27.15% 14.18% -27.96% -
  Horiz. % 90.03% 99.95% 105.15% 104.58% 82.25% 72.04% 100.00%
Net Worth 420,179 416,340 415,739 411,763 414,064 408,135 386,944 5.64%
  QoQ % 0.92% 0.14% 0.97% -0.56% 1.45% 5.48% -
  Horiz. % 108.59% 107.60% 107.44% 106.41% 107.01% 105.48% 100.00%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 4,346 - - - 9,133 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.59% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 23.70 % - % - % - % 19.56 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 121.17% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 420,179 416,340 415,739 411,763 414,064 408,135 386,944 5.64%
  QoQ % 0.92% 0.14% 0.97% -0.56% 1.45% 5.48% -
  Horiz. % 108.59% 107.60% 107.44% 106.41% 107.01% 105.48% 100.00%
NOSH 289,778 293,197 294,850 296,232 304,458 306,868 309,555 -4.30%
  QoQ % -1.17% -0.56% -0.47% -2.70% -0.79% -0.87% -
  Horiz. % 93.61% 94.72% 95.25% 95.70% 98.35% 99.13% 100.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 8.05 % 9.89 % 11.70 % 10.71 % 16.49 % 19.43 % 11.28 % -20.12%
  QoQ % -18.60% -15.47% 9.24% -35.05% -15.13% 72.25% -
  Horiz. % 71.37% 87.68% 103.72% 94.95% 146.19% 172.25% 100.00%
ROE 4.37 % 6.67 % 9.04 % 8.40 % 11.28 % 11.91 % 9.01 % -38.24%
  QoQ % -34.48% -26.22% 7.62% -25.53% -5.29% 32.19% -
  Horiz. % 48.50% 74.03% 100.33% 93.23% 125.19% 132.19% 100.00%
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 100.78 112.84 120.47 117.92 96.49 86.90 108.61 -4.86%
  QoQ % -10.69% -6.33% 2.16% 22.21% 11.04% -19.99% -
  Horiz. % 92.79% 103.89% 110.92% 108.57% 88.84% 80.01% 100.00%
EPS 6.33 9.47 12.74 11.68 15.34 15.84 11.26 -31.86%
  QoQ % -33.16% -25.67% 9.08% -23.86% -3.16% 40.67% -
  Horiz. % 56.22% 84.10% 113.14% 103.73% 136.23% 140.67% 100.00%
DPS 1.50 0.00 0.00 0.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4500 1.4200 1.4100 1.3900 1.3600 1.3300 1.2500 10.39%
  QoQ % 2.11% 0.71% 1.44% 2.21% 2.26% 6.40% -
  Horiz. % 116.00% 113.60% 112.80% 111.20% 108.80% 106.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 46.22 52.37 56.22 55.29 46.50 42.21 53.21 -8.95%
  QoQ % -11.74% -6.85% 1.68% 18.90% 10.16% -20.67% -
  Horiz. % 86.86% 98.42% 105.66% 103.91% 87.39% 79.33% 100.00%
EPS 2.90 4.39 5.95 5.48 7.39 7.69 5.52 -34.87%
  QoQ % -33.94% -26.22% 8.58% -25.85% -3.90% 39.31% -
  Horiz. % 52.54% 79.53% 107.79% 99.28% 133.88% 139.31% 100.00%
DPS 0.69 0.00 0.00 0.00 1.45 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.59% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6650 0.6590 0.6580 0.6517 0.6554 0.6460 0.6124 5.64%
  QoQ % 0.91% 0.15% 0.97% -0.56% 1.46% 5.49% -
  Horiz. % 108.59% 107.61% 107.45% 106.42% 107.02% 105.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.5400 0.7000 0.7200 0.7400 0.8600 1.0400 1.1400 -
P/RPS 0.54 0.62 0.60 0.63 0.89 1.20 1.05 -35.78%
  QoQ % -12.90% 3.33% -4.76% -29.21% -25.83% 14.29% -
  Horiz. % 51.43% 59.05% 57.14% 60.00% 84.76% 114.29% 100.00%
P/EPS 8.53 7.39 5.65 6.34 5.61 6.57 10.12 -10.76%
  QoQ % 15.43% 30.80% -10.88% 13.01% -14.61% -35.08% -
  Horiz. % 84.29% 73.02% 55.83% 62.65% 55.43% 64.92% 100.00%
EY 11.72 13.52 17.69 15.78 17.84 15.23 9.88 12.05%
  QoQ % -13.31% -23.57% 12.10% -11.55% 17.14% 54.15% -
  Horiz. % 118.62% 136.84% 179.05% 159.72% 180.57% 154.15% 100.00%
DY 2.78 0.00 0.00 0.00 3.49 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.66% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.37 0.49 0.51 0.53 0.63 0.78 0.91 -45.09%
  QoQ % -24.49% -3.92% -3.77% -15.87% -19.23% -14.29% -
  Horiz. % 40.66% 53.85% 56.04% 58.24% 69.23% 85.71% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 26/02/09 27/11/08 20/08/08 03/06/08 28/02/08 13/11/07 -
Price 0.6000 0.5600 0.7200 0.7600 0.8100 0.8900 1.0700 -
P/RPS 0.60 0.50 0.60 0.64 0.84 1.02 0.99 -28.36%
  QoQ % 20.00% -16.67% -6.25% -23.81% -17.65% 3.03% -
  Horiz. % 60.61% 50.51% 60.61% 64.65% 84.85% 103.03% 100.00%
P/EPS 9.48 5.92 5.65 6.51 5.28 5.62 9.50 -0.14%
  QoQ % 60.14% 4.78% -13.21% 23.30% -6.05% -40.84% -
  Horiz. % 99.79% 62.32% 59.47% 68.53% 55.58% 59.16% 100.00%
EY 10.55 16.90 17.69 15.37 18.94 17.80 10.52 0.19%
  QoQ % -37.57% -4.47% 15.09% -18.85% 6.40% 69.20% -
  Horiz. % 100.29% 160.65% 168.16% 146.10% 180.04% 169.20% 100.00%
DY 2.50 0.00 0.00 0.00 3.70 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.57% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.41 0.39 0.51 0.55 0.60 0.67 0.86 -38.95%
  QoQ % 5.13% -23.53% -7.27% -8.33% -10.45% -22.09% -
  Horiz. % 47.67% 45.35% 59.30% 63.95% 69.77% 77.91% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

468  430  629  1028 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.395+0.025 
 AT 0.170.00 
 PA 0.195+0.01 
 PA-WB 0.13+0.02 
 JAKS 0.695+0.02 
 DNEX 0.29+0.01 
 KSTAR 0.12-0.025 
 DNEX-WD 0.060.00 
 SCIB 2.93+0.39 
 MESTRON 0.22-0.005 

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