Highlights

[SYMLIFE] QoQ Cumulative Quarter Result on 2007-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 13-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2008
Quarter 30-Sep-2007  [#2]
Profit Trend QoQ -     116.01%    YoY -     -46.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 87,332 293,787 200,002 168,098 84,233 325,326 243,005 -49.48%
  QoQ % -70.27% 46.89% 18.98% 99.56% -74.11% 33.88% -
  Horiz. % 35.94% 120.90% 82.30% 69.17% 34.66% 133.88% 100.00%
PBT 14,297 58,060 42,167 23,637 11,542 83,104 59,818 -61.52%
  QoQ % -75.38% 37.69% 78.39% 104.79% -86.11% 38.93% -
  Horiz. % 23.90% 97.06% 70.49% 39.51% 19.30% 138.93% 100.00%
Tax -4,948 -9,605 -3,316 -4,678 -3,056 -19,479 -10,907 -40.99%
  QoQ % 48.49% -189.66% 29.12% -53.08% 84.31% -78.59% -
  Horiz. % 45.37% 88.06% 30.40% 42.89% 28.02% 178.59% 100.00%
NP 9,349 48,455 38,851 18,959 8,486 63,625 48,911 -66.85%
  QoQ % -80.71% 24.72% 104.92% 123.42% -86.66% 30.08% -
  Horiz. % 19.11% 99.07% 79.43% 38.76% 17.35% 130.08% 100.00%
NP to SH 8,650 46,704 36,456 17,428 8,068 61,921 47,572 -67.94%
  QoQ % -81.48% 28.11% 109.18% 116.01% -86.97% 30.16% -
  Horiz. % 18.18% 98.18% 76.63% 36.63% 16.96% 130.16% 100.00%
Tax Rate 34.61 % 16.54 % 7.86 % 19.79 % 26.48 % 23.44 % 18.23 % 53.38%
  QoQ % 109.25% 110.43% -60.28% -25.26% 12.97% 28.58% -
  Horiz. % 189.85% 90.73% 43.12% 108.56% 145.26% 128.58% 100.00%
Total Cost 77,983 245,332 161,151 149,139 75,747 261,701 194,094 -45.58%
  QoQ % -68.21% 52.24% 8.05% 96.89% -71.06% 34.83% -
  Horiz. % 40.18% 126.40% 83.03% 76.84% 39.03% 134.83% 100.00%
Net Worth 411,763 414,064 408,135 386,944 384,781 383,441 371,805 7.05%
  QoQ % -0.56% 1.45% 5.48% 0.56% 0.35% 3.13% -
  Horiz. % 110.75% 111.37% 109.77% 104.07% 103.49% 103.13% 100.00%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 9,133 - - - 7,922 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 152.93% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 411,763 414,064 408,135 386,944 384,781 383,441 371,805 7.05%
  QoQ % -0.56% 1.45% 5.48% 0.56% 0.35% 3.13% -
  Horiz. % 110.75% 111.37% 109.77% 104.07% 103.49% 103.13% 100.00%
NOSH 296,232 304,458 306,868 309,555 310,307 316,893 317,782 -4.58%
  QoQ % -2.70% -0.79% -0.87% -0.24% -2.08% -0.28% -
  Horiz. % 93.22% 95.81% 96.57% 97.41% 97.65% 99.72% 100.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.71 % 16.49 % 19.43 % 11.28 % 10.07 % 19.56 % 20.13 % -34.37%
  QoQ % -35.05% -15.13% 72.25% 12.02% -48.52% -2.83% -
  Horiz. % 53.20% 81.92% 96.52% 56.04% 50.02% 97.17% 100.00%
ROE 2.10 % 11.28 % 8.93 % 4.50 % 2.10 % 16.15 % 12.79 % -70.05%
  QoQ % -81.38% 26.32% 98.44% 114.29% -87.00% 26.27% -
  Horiz. % 16.42% 88.19% 69.82% 35.18% 16.42% 126.27% 100.00%
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 29.48 96.49 65.18 54.30 27.14 102.66 76.47 -47.06%
  QoQ % -69.45% 48.04% 20.04% 100.07% -73.56% 34.25% -
  Horiz. % 38.55% 126.18% 85.24% 71.01% 35.49% 134.25% 100.00%
EPS 2.92 15.34 11.88 5.63 2.60 19.54 14.97 -66.40%
  QoQ % -80.96% 29.12% 111.01% 116.54% -86.69% 30.53% -
  Horiz. % 19.51% 102.47% 79.36% 37.61% 17.37% 130.53% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 2.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3900 1.3600 1.3300 1.2500 1.2400 1.2100 1.1700 12.18%
  QoQ % 2.21% 2.26% 6.40% 0.81% 2.48% 3.42% -
  Horiz. % 118.80% 116.24% 113.68% 106.84% 105.98% 103.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 13.82 46.50 31.66 26.61 13.33 51.49 38.46 -49.49%
  QoQ % -70.28% 46.87% 18.98% 99.62% -74.11% 33.88% -
  Horiz. % 35.93% 120.90% 82.32% 69.19% 34.66% 133.88% 100.00%
EPS 1.37 7.39 5.77 2.76 1.28 9.80 7.53 -67.93%
  QoQ % -81.46% 28.08% 109.06% 115.62% -86.94% 30.15% -
  Horiz. % 18.19% 98.14% 76.63% 36.65% 17.00% 130.15% 100.00%
DPS 0.00 1.45 0.00 0.00 0.00 1.25 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 116.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6517 0.6554 0.6460 0.6124 0.6090 0.6069 0.5885 7.04%
  QoQ % -0.56% 1.46% 5.49% 0.56% 0.35% 3.13% -
  Horiz. % 110.74% 111.37% 109.77% 104.06% 103.48% 103.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.7400 0.8600 1.0400 1.1400 1.1900 0.9300 0.8100 -
P/RPS 2.51 0.89 1.60 2.10 4.38 0.91 1.06 77.75%
  QoQ % 182.02% -44.38% -23.81% -52.05% 381.32% -14.15% -
  Horiz. % 236.79% 83.96% 150.94% 198.11% 413.21% 85.85% 100.00%
P/EPS 25.34 5.61 8.75 20.25 45.77 4.76 5.41 180.21%
  QoQ % 351.69% -35.89% -56.79% -55.76% 861.55% -12.01% -
  Horiz. % 468.39% 103.70% 161.74% 374.31% 846.03% 87.99% 100.00%
EY 3.95 17.84 11.42 4.94 2.18 21.01 18.48 -64.28%
  QoQ % -77.86% 56.22% 131.17% 126.61% -89.62% 13.69% -
  Horiz. % 21.37% 96.54% 61.80% 26.73% 11.80% 113.69% 100.00%
DY 0.00 3.49 0.00 0.00 0.00 2.69 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 129.74% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.53 0.63 0.78 0.91 0.96 0.77 0.69 -16.14%
  QoQ % -15.87% -19.23% -14.29% -5.21% 24.68% 11.59% -
  Horiz. % 76.81% 91.30% 113.04% 131.88% 139.13% 111.59% 100.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 03/06/08 28/02/08 13/11/07 28/08/07 31/05/07 28/02/07 -
Price 0.7600 0.8100 0.8900 1.0700 0.9900 0.9200 0.8800 -
P/RPS 2.58 0.84 1.37 1.97 3.65 0.90 1.15 71.46%
  QoQ % 207.14% -38.69% -30.46% -46.03% 305.56% -21.74% -
  Horiz. % 224.35% 73.04% 119.13% 171.30% 317.39% 78.26% 100.00%
P/EPS 26.03 5.28 7.49 19.01 38.08 4.71 5.88 169.85%
  QoQ % 392.99% -29.51% -60.60% -50.08% 708.49% -19.90% -
  Horiz. % 442.69% 89.80% 127.38% 323.30% 647.62% 80.10% 100.00%
EY 3.84 18.94 13.35 5.26 2.63 21.24 17.01 -62.96%
  QoQ % -79.73% 41.87% 153.80% 100.00% -87.62% 24.87% -
  Horiz. % 22.57% 111.35% 78.48% 30.92% 15.46% 124.87% 100.00%
DY 0.00 3.70 0.00 0.00 0.00 2.72 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 136.03% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.55 0.60 0.67 0.86 0.80 0.76 0.75 -18.69%
  QoQ % -8.33% -10.45% -22.09% 7.50% 5.26% 1.33% -
  Horiz. % 73.33% 80.00% 89.33% 114.67% 106.67% 101.33% 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
 
 

180  297  596  1346 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.36+0.065 
 HWGB 0.98+0.135 
 KANGER 0.1750.00 
 BINTAI 1.11-0.03 
 SAPNRG 0.125+0.005 
 TOPBLDS 0.125-0.005 
 ARMADA 0.375+0.02 
 KNM 0.22+0.01 
 HWGB-WD 0.625+0.10 
 INIX 0.295+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