Highlights

[SYMLIFE] QoQ Annualized Quarter Result on 2007-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 28-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2008
Quarter 31-Dec-2007  [#3]
Profit Trend QoQ -     39.45%    YoY -     -23.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 355,202 349,328 293,787 266,669 336,196 336,932 325,326 6.02%
  QoQ % 1.68% 18.91% 10.17% -20.68% -0.22% 3.57% -
  Horiz. % 109.18% 107.38% 90.31% 81.97% 103.34% 103.57% 100.00%
PBT 61,450 57,188 58,060 56,222 47,274 46,168 83,104 -18.18%
  QoQ % 7.45% -1.50% 3.27% 18.93% 2.40% -44.45% -
  Horiz. % 73.94% 68.81% 69.86% 67.65% 56.89% 55.55% 100.00%
Tax -19,880 -19,792 -9,605 -4,421 -9,356 -12,224 -19,479 1.36%
  QoQ % -0.44% -106.06% -117.24% 52.74% 23.46% 37.25% -
  Horiz. % 102.06% 101.61% 49.31% 22.70% 48.03% 62.75% 100.00%
NP 41,570 37,396 48,455 51,801 37,918 33,944 63,625 -24.65%
  QoQ % 11.16% -22.82% -6.46% 36.61% 11.71% -46.65% -
  Horiz. % 65.34% 58.78% 76.16% 81.42% 59.60% 53.35% 100.00%
NP to SH 37,564 34,600 46,704 48,608 34,856 32,272 61,921 -28.27%
  QoQ % 8.57% -25.92% -3.92% 39.45% 8.01% -47.88% -
  Horiz. % 60.66% 55.88% 75.43% 78.50% 56.29% 52.12% 100.00%
Tax Rate 32.35 % 34.61 % 16.54 % 7.86 % 19.79 % 26.48 % 23.44 % 23.89%
  QoQ % -6.53% 109.25% 110.43% -60.28% -25.26% 12.97% -
  Horiz. % 138.01% 147.65% 70.56% 33.53% 84.43% 112.97% 100.00%
Total Cost 313,632 311,932 245,332 214,868 298,278 302,988 261,701 12.79%
  QoQ % 0.54% 27.15% 14.18% -27.96% -1.55% 15.78% -
  Horiz. % 119.84% 119.19% 93.75% 82.10% 113.98% 115.78% 100.00%
Net Worth 415,739 411,763 414,064 408,135 386,944 384,781 383,441 5.52%
  QoQ % 0.97% -0.56% 1.45% 5.48% 0.56% 0.35% -
  Horiz. % 108.42% 107.39% 107.99% 106.44% 100.91% 100.35% 100.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 9,133 - - - 7,922 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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. % 0.00% 0.00% 152.93% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 415,739 411,763 414,064 408,135 386,944 384,781 383,441 5.52%
  QoQ % 0.97% -0.56% 1.45% 5.48% 0.56% 0.35% -
  Horiz. % 108.42% 107.39% 107.99% 106.44% 100.91% 100.35% 100.00%
NOSH 294,850 296,232 304,458 306,868 309,555 310,307 316,893 -4.68%
  QoQ % -0.47% -2.70% -0.79% -0.87% -0.24% -2.08% -
  Horiz. % 93.04% 93.48% 96.08% 96.84% 97.68% 97.92% 100.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.70 % 10.71 % 16.49 % 19.43 % 11.28 % 10.07 % 19.56 % -28.94%
  QoQ % 9.24% -35.05% -15.13% 72.25% 12.02% -48.52% -
  Horiz. % 59.82% 54.75% 84.30% 99.34% 57.67% 51.48% 100.00%
ROE 9.04 % 8.40 % 11.28 % 11.91 % 9.01 % 8.39 % 16.15 % -32.01%
  QoQ % 7.62% -25.53% -5.29% 32.19% 7.39% -48.05% -
  Horiz. % 55.98% 52.01% 69.85% 73.75% 55.79% 51.95% 100.00%
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 120.47 117.92 96.49 86.90 108.61 108.58 102.66 11.22%
  QoQ % 2.16% 22.21% 11.04% -19.99% 0.03% 5.77% -
  Horiz. % 117.35% 114.86% 93.99% 84.65% 105.80% 105.77% 100.00%
EPS 12.74 11.68 15.34 15.84 11.26 10.40 19.54 -24.75%
  QoQ % 9.08% -23.86% -3.16% 40.67% 8.27% -46.78% -
  Horiz. % 65.20% 59.77% 78.51% 81.06% 57.63% 53.22% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4100 1.3900 1.3600 1.3300 1.2500 1.2400 1.2100 10.71%
  QoQ % 1.44% 2.21% 2.26% 6.40% 0.81% 2.48% -
  Horiz. % 116.53% 114.88% 112.40% 109.92% 103.31% 102.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 56.22 55.29 46.50 42.21 53.21 53.33 51.49 6.02%
  QoQ % 1.68% 18.90% 10.16% -20.67% -0.23% 3.57% -
  Horiz. % 109.19% 107.38% 90.31% 81.98% 103.34% 103.57% 100.00%
EPS 5.95 5.48 7.39 7.69 5.52 5.11 9.80 -28.23%
  QoQ % 8.58% -25.85% -3.90% 39.31% 8.02% -47.86% -
  Horiz. % 60.71% 55.92% 75.41% 78.47% 56.33% 52.14% 100.00%
DPS 0.00 0.00 1.45 0.00 0.00 0.00 1.25 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 116.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6580 0.6517 0.6554 0.6460 0.6124 0.6090 0.6069 5.52%
  QoQ % 0.97% -0.56% 1.46% 5.49% 0.56% 0.35% -
  Horiz. % 108.42% 107.38% 107.99% 106.44% 100.91% 100.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.7200 0.7400 0.8600 1.0400 1.1400 1.1900 0.9300 -
P/RPS 0.60 0.63 0.89 1.20 1.05 1.10 0.91 -24.19%
  QoQ % -4.76% -29.21% -25.83% 14.29% -4.55% 20.88% -
  Horiz. % 65.93% 69.23% 97.80% 131.87% 115.38% 120.88% 100.00%
P/EPS 5.65 6.34 5.61 6.57 10.12 11.44 4.76 12.07%
  QoQ % -10.88% 13.01% -14.61% -35.08% -11.54% 140.34% -
  Horiz. % 118.70% 133.19% 117.86% 138.03% 212.61% 240.34% 100.00%
EY 17.69 15.78 17.84 15.23 9.88 8.74 21.01 -10.81%
  QoQ % 12.10% -11.55% 17.14% 54.15% 13.04% -58.40% -
  Horiz. % 84.20% 75.11% 84.91% 72.49% 47.03% 41.60% 100.00%
DY 0.00 0.00 3.49 0.00 0.00 0.00 2.69 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 129.74% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.53 0.63 0.78 0.91 0.96 0.77 -23.96%
  QoQ % -3.77% -15.87% -19.23% -14.29% -5.21% 24.68% -
  Horiz. % 66.23% 68.83% 81.82% 101.30% 118.18% 124.68% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 20/08/08 03/06/08 28/02/08 13/11/07 28/08/07 31/05/07 -
Price 0.7200 0.7600 0.8100 0.8900 1.0700 0.9900 0.9200 -
P/RPS 0.60 0.64 0.84 1.02 0.99 0.91 0.90 -23.63%
  QoQ % -6.25% -23.81% -17.65% 3.03% 8.79% 1.11% -
  Horiz. % 66.67% 71.11% 93.33% 113.33% 110.00% 101.11% 100.00%
P/EPS 5.65 6.51 5.28 5.62 9.50 9.52 4.71 12.86%
  QoQ % -13.21% 23.30% -6.05% -40.84% -0.21% 102.12% -
  Horiz. % 119.96% 138.22% 112.10% 119.32% 201.70% 202.12% 100.00%
EY 17.69 15.37 18.94 17.80 10.52 10.51 21.24 -11.45%
  QoQ % 15.09% -18.85% 6.40% 69.20% 0.10% -50.52% -
  Horiz. % 83.29% 72.36% 89.17% 83.80% 49.53% 49.48% 100.00%
DY 0.00 0.00 3.70 0.00 0.00 0.00 2.72 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 136.03% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.55 0.60 0.67 0.86 0.80 0.76 -23.30%
  QoQ % -7.27% -8.33% -10.45% -22.09% 7.50% 5.26% -
  Horiz. % 67.11% 72.37% 78.95% 88.16% 113.16% 105.26% 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
 
 

461  373  627  1094 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.385+0.015 
 JAKS 0.70+0.025 
 PA-WB 0.125+0.015 
 PA 0.19+0.005 
 DNEX 0.285+0.005 
 MESTRON 0.23+0.005 
 SCIB 2.89+0.35 
 MTRONIC 0.095+0.005 
 KSTAR 0.115-0.03 
 PHB 0.0250.00 

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