Highlights

[SYMLIFE] QoQ 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 -     16.01%    YoY -     -64.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 65,285 70,991 83,865 84,233 117,120 71,531 14.25%
  QoQ % 33.77% -8.04% -15.35% -0.44% -28.08% 63.73% -
  Horiz. % 122.09% 91.27% 99.25% 117.24% 117.76% 163.73% 100.00%
PBT 14,297 11,628 23,305 12,095 11,542 23,131 17,161 -11.47%
  QoQ % 22.95% -50.11% 92.68% 4.79% -50.10% 34.79% -
  Horiz. % 83.31% 67.76% 135.80% 70.48% 67.26% 134.79% 100.00%
Tax -4,948 -2,025 -3,413 -1,622 -3,056 -8,417 -1,417 130.34%
  QoQ % -144.35% 40.67% -110.42% 46.92% 63.69% -494.00% -
  Horiz. % 349.19% 142.91% 240.86% 114.47% 215.67% 594.00% 100.00%
NP 9,349 9,603 19,892 10,473 8,486 14,714 15,744 -29.37%
  QoQ % -2.65% -51.72% 89.94% 23.42% -42.33% -6.54% -
  Horiz. % 59.38% 60.99% 126.35% 66.52% 53.90% 93.46% 100.00%
NP to SH 8,650 10,247 19,027 9,360 8,068 14,349 15,179 -31.29%
  QoQ % -15.59% -46.14% 103.28% 16.01% -43.77% -5.47% -
  Horiz. % 56.99% 67.51% 125.35% 61.66% 53.15% 94.53% 100.00%
Tax Rate 34.61 % 17.41 % 14.64 % 13.41 % 26.48 % 36.39 % 8.26 % 160.13%
  QoQ % 98.79% 18.92% 9.17% -49.36% -27.23% 340.56% -
  Horiz. % 419.01% 210.77% 177.24% 162.35% 320.58% 440.56% 100.00%
Total Cost 77,983 55,682 51,099 73,392 75,747 102,406 55,787 25.05%
  QoQ % 40.05% 8.97% -30.38% -3.11% -26.03% 83.57% -
  Horiz. % 139.79% 99.81% 91.60% 131.56% 135.78% 183.57% 100.00%
Net Worth 411,763 405,113 401,044 386,138 384,781 377,441 372,315 6.95%
  QoQ % 1.64% 1.01% 3.86% 0.35% 1.94% 1.38% -
  Horiz. % 110.60% 108.81% 107.72% 103.71% 103.35% 101.38% 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 - 8,936 - - - 7,798 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.59% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 87.21 % - % - % - % 54.35 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 160.46% 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 411,763 405,113 401,044 386,138 384,781 377,441 372,315 6.95%
  QoQ % 1.64% 1.01% 3.86% 0.35% 1.94% 1.38% -
  Horiz. % 110.60% 108.81% 107.72% 103.71% 103.35% 101.38% 100.00%
NOSH 296,232 297,877 301,537 308,910 310,307 311,934 318,218 -4.66%
  QoQ % -0.55% -1.21% -2.39% -0.45% -0.52% -1.97% -
  Horiz. % 93.09% 93.61% 94.76% 97.08% 97.51% 98.03% 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 % 14.71 % 28.02 % 12.49 % 10.07 % 12.56 % 22.01 % -38.16%
  QoQ % -27.19% -47.50% 124.34% 24.03% -19.82% -42.94% -
  Horiz. % 48.66% 66.83% 127.31% 56.75% 45.75% 57.06% 100.00%
ROE 2.10 % 2.53 % 4.74 % 2.42 % 2.10 % 3.80 % 4.08 % -35.80%
  QoQ % -17.00% -46.62% 95.87% 15.24% -44.74% -6.86% -
  Horiz. % 51.47% 62.01% 116.18% 59.31% 51.47% 93.14% 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 21.92 23.54 27.15 27.14 37.55 22.48 19.83%
  QoQ % 34.49% -6.88% -13.30% 0.04% -27.72% 67.04% -
  Horiz. % 131.14% 97.51% 104.72% 120.77% 120.73% 167.04% 100.00%
EPS 2.92 3.44 6.31 3.03 2.60 4.60 4.77 -27.93%
  QoQ % -15.12% -45.48% 108.25% 16.54% -43.48% -3.56% -
  Horiz. % 61.22% 72.12% 132.29% 63.52% 54.51% 96.44% 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 10.33 11.24 13.27 13.33 18.54 11.32 14.24%
  QoQ % 33.79% -8.10% -15.30% -0.45% -28.10% 63.78% -
  Horiz. % 122.08% 91.25% 99.29% 117.23% 117.76% 163.78% 100.00%
EPS 1.37 1.62 3.01 1.48 1.28 2.27 2.40 -31.21%
  QoQ % -15.43% -46.18% 103.38% 15.63% -43.61% -5.42% -
  Horiz. % 57.08% 67.50% 125.42% 61.67% 53.33% 94.58% 100.00%
DPS 0.00 1.41 0.00 0.00 0.00 1.23 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.63% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6517 0.6412 0.6348 0.6112 0.6090 0.5974 0.5893 6.95%
  QoQ % 1.64% 1.01% 3.86% 0.36% 1.94% 1.37% -
  Horiz. % 110.59% 108.81% 107.72% 103.72% 103.34% 101.37% 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 3.92 4.42 4.20 4.38 2.48 3.60 -21.39%
  QoQ % -35.97% -11.31% 5.24% -4.11% 76.61% -31.11% -
  Horiz. % 69.72% 108.89% 122.78% 116.67% 121.67% 68.89% 100.00%
P/EPS 25.34 25.00 16.48 37.62 45.77 20.22 16.98 30.62%
  QoQ % 1.36% 51.70% -56.19% -17.81% 126.36% 19.08% -
  Horiz. % 149.23% 147.23% 97.06% 221.55% 269.55% 119.08% 100.00%
EY 3.95 4.00 6.07 2.66 2.18 4.95 5.89 -23.40%
  QoQ % -1.25% -34.10% 128.20% 22.02% -55.96% -15.96% -
  Horiz. % 67.06% 67.91% 103.06% 45.16% 37.01% 84.04% 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 3.70 3.78 3.94 3.65 2.45 3.91 -24.23%
  QoQ % -30.27% -2.12% -4.06% 7.95% 48.98% -37.34% -
  Horiz. % 65.98% 94.63% 96.68% 100.77% 93.35% 62.66% 100.00%
P/EPS 26.03 23.55 14.10 35.31 38.08 20.00 18.45 25.82%
  QoQ % 10.53% 67.02% -60.07% -7.27% 90.40% 8.40% -
  Horiz. % 141.08% 127.64% 76.42% 191.38% 206.40% 108.40% 100.00%
EY 3.84 4.25 7.09 2.83 2.63 5.00 5.42 -20.54%
  QoQ % -9.65% -40.06% 150.53% 7.60% -47.40% -7.75% -
  Horiz. % 70.85% 78.41% 130.81% 52.21% 48.52% 92.25% 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
 
 

448  312  615  1089 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.825+0.03 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.19+0.005 
 TNLOGIS 0.865+0.10 
 SOLUTN 1.28+0.01 
 TDM 0.29+0.025 

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