Highlights

[SYMLIFE] QoQ Annualized Quarter Result on 2008-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 03-Jun-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2008
Quarter 31-Mar-2008  [#4]
Profit Trend QoQ -     -3.92%    YoY -     -24.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 330,849 355,202 349,328 293,787 266,669 336,196 336,932 -1.20%
  QoQ % -6.86% 1.68% 18.91% 10.17% -20.68% -0.22% -
  Horiz. % 98.19% 105.42% 103.68% 87.19% 79.15% 99.78% 100.00%
PBT 48,221 61,450 57,188 58,060 56,222 47,274 46,168 2.93%
  QoQ % -21.53% 7.45% -1.50% 3.27% 18.93% 2.40% -
  Horiz. % 104.45% 133.10% 123.87% 125.76% 121.78% 102.40% 100.00%
Tax -15,512 -19,880 -19,792 -9,605 -4,421 -9,356 -12,224 17.13%
  QoQ % 21.97% -0.44% -106.06% -117.24% 52.74% 23.46% -
  Horiz. % 126.90% 162.63% 161.91% 78.57% 36.17% 76.54% 100.00%
NP 32,709 41,570 37,396 48,455 51,801 37,918 33,944 -2.43%
  QoQ % -21.32% 11.16% -22.82% -6.46% 36.61% 11.71% -
  Horiz. % 96.36% 122.47% 110.17% 142.75% 152.61% 111.71% 100.00%
NP to SH 27,756 37,564 34,600 46,704 48,608 34,856 32,272 -9.52%
  QoQ % -26.11% 8.57% -25.92% -3.92% 39.45% 8.01% -
  Horiz. % 86.01% 116.40% 107.21% 144.72% 150.62% 108.01% 100.00%
Tax Rate 32.17 % 32.35 % 34.61 % 16.54 % 7.86 % 19.79 % 26.48 % 13.79%
  QoQ % -0.56% -6.53% 109.25% 110.43% -60.28% -25.26% -
  Horiz. % 121.49% 122.17% 130.70% 62.46% 29.68% 74.74% 100.00%
Total Cost 298,140 313,632 311,932 245,332 214,868 298,278 302,988 -1.06%
  QoQ % -4.94% 0.54% 27.15% 14.18% -27.96% -1.55% -
  Horiz. % 98.40% 103.51% 102.95% 80.97% 70.92% 98.45% 100.00%
Net Worth 416,340 415,739 411,763 414,064 408,135 386,944 384,781 5.37%
  QoQ % 0.14% 0.97% -0.56% 1.45% 5.48% 0.56% -
  Horiz. % 108.20% 108.05% 107.01% 107.61% 106.07% 100.56% 100.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 9,133 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 19.56 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 416,340 415,739 411,763 414,064 408,135 386,944 384,781 5.37%
  QoQ % 0.14% 0.97% -0.56% 1.45% 5.48% 0.56% -
  Horiz. % 108.20% 108.05% 107.01% 107.61% 106.07% 100.56% 100.00%
NOSH 293,197 294,850 296,232 304,458 306,868 309,555 310,307 -3.69%
  QoQ % -0.56% -0.47% -2.70% -0.79% -0.87% -0.24% -
  Horiz. % 94.49% 95.02% 95.46% 98.12% 98.89% 99.76% 100.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.89 % 11.70 % 10.71 % 16.49 % 19.43 % 11.28 % 10.07 % -1.19%
  QoQ % -15.47% 9.24% -35.05% -15.13% 72.25% 12.02% -
  Horiz. % 98.21% 116.19% 106.36% 163.75% 192.95% 112.02% 100.00%
ROE 6.67 % 9.04 % 8.40 % 11.28 % 11.91 % 9.01 % 8.39 % -14.12%
  QoQ % -26.22% 7.62% -25.53% -5.29% 32.19% 7.39% -
  Horiz. % 79.50% 107.75% 100.12% 134.45% 141.95% 107.39% 100.00%
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 112.84 120.47 117.92 96.49 86.90 108.61 108.58 2.59%
  QoQ % -6.33% 2.16% 22.21% 11.04% -19.99% 0.03% -
  Horiz. % 103.92% 110.95% 108.60% 88.87% 80.03% 100.03% 100.00%
EPS 9.47 12.74 11.68 15.34 15.84 11.26 10.40 -6.03%
  QoQ % -25.67% 9.08% -23.86% -3.16% 40.67% 8.27% -
  Horiz. % 91.06% 122.50% 112.31% 147.50% 152.31% 108.27% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4200 1.4100 1.3900 1.3600 1.3300 1.2500 1.2400 9.41%
  QoQ % 0.71% 1.44% 2.21% 2.26% 6.40% 0.81% -
  Horiz. % 114.52% 113.71% 112.10% 109.68% 107.26% 100.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 52.37 56.22 55.29 46.50 42.21 53.21 53.33 -1.20%
  QoQ % -6.85% 1.68% 18.90% 10.16% -20.67% -0.23% -
  Horiz. % 98.20% 105.42% 103.68% 87.19% 79.15% 99.77% 100.00%
EPS 4.39 5.95 5.48 7.39 7.69 5.52 5.11 -9.59%
  QoQ % -26.22% 8.58% -25.85% -3.90% 39.31% 8.02% -
  Horiz. % 85.91% 116.44% 107.24% 144.62% 150.49% 108.02% 100.00%
DPS 0.00 0.00 0.00 1.45 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.6590 0.6580 0.6517 0.6554 0.6460 0.6124 0.6090 5.38%
  QoQ % 0.15% 0.97% -0.56% 1.46% 5.49% 0.56% -
  Horiz. % 108.21% 108.05% 107.01% 107.62% 106.08% 100.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.7000 0.7200 0.7400 0.8600 1.0400 1.1400 1.1900 -
P/RPS 0.62 0.60 0.63 0.89 1.20 1.05 1.10 -31.65%
  QoQ % 3.33% -4.76% -29.21% -25.83% 14.29% -4.55% -
  Horiz. % 56.36% 54.55% 57.27% 80.91% 109.09% 95.45% 100.00%
P/EPS 7.39 5.65 6.34 5.61 6.57 10.12 11.44 -25.17%
  QoQ % 30.80% -10.88% 13.01% -14.61% -35.08% -11.54% -
  Horiz. % 64.60% 49.39% 55.42% 49.04% 57.43% 88.46% 100.00%
EY 13.52 17.69 15.78 17.84 15.23 9.88 8.74 33.58%
  QoQ % -23.57% 12.10% -11.55% 17.14% 54.15% 13.04% -
  Horiz. % 154.69% 202.40% 180.55% 204.12% 174.26% 113.04% 100.00%
DY 0.00 0.00 0.00 3.49 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.49 0.51 0.53 0.63 0.78 0.91 0.96 -36.00%
  QoQ % -3.92% -3.77% -15.87% -19.23% -14.29% -5.21% -
  Horiz. % 51.04% 53.12% 55.21% 65.62% 81.25% 94.79% 100.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 20/08/08 03/06/08 28/02/08 13/11/07 28/08/07 -
Price 0.5600 0.7200 0.7600 0.8100 0.8900 1.0700 0.9900 -
P/RPS 0.50 0.60 0.64 0.84 1.02 0.99 0.91 -32.79%
  QoQ % -16.67% -6.25% -23.81% -17.65% 3.03% 8.79% -
  Horiz. % 54.95% 65.93% 70.33% 92.31% 112.09% 108.79% 100.00%
P/EPS 5.92 5.65 6.51 5.28 5.62 9.50 9.52 -27.04%
  QoQ % 4.78% -13.21% 23.30% -6.05% -40.84% -0.21% -
  Horiz. % 62.18% 59.35% 68.38% 55.46% 59.03% 99.79% 100.00%
EY 16.90 17.69 15.37 18.94 17.80 10.52 10.51 37.06%
  QoQ % -4.47% 15.09% -18.85% 6.40% 69.20% 0.10% -
  Horiz. % 160.80% 168.32% 146.24% 180.21% 169.36% 100.10% 100.00%
DY 0.00 0.00 0.00 3.70 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.39 0.51 0.55 0.60 0.67 0.86 0.80 -37.92%
  QoQ % -23.53% -7.27% -8.33% -10.45% -22.09% 7.50% -
  Horiz. % 48.75% 63.75% 68.75% 75.00% 83.75% 107.50% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

478  411  613  1053 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.395+0.025 
 AT 0.175+0.005 
 PA 0.19+0.005 
 JAKS 0.69+0.015 
 PA-WB 0.125+0.015 
 DNEX 0.29+0.01 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 
 MESTRON 0.2250.00 
 SCIB 2.89+0.35 

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