Highlights

[SYMLIFE] QoQ Quarter Result on 2008-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 27-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 30-Sep-2008  [#2]
Profit Trend QoQ -     17.13%    YoY -     8.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 58,471 43,907 70,536 90,269 87,332 65,285 70,991 -12.14%
  QoQ % 33.17% -37.75% -21.86% 3.36% 33.77% -8.04% -
  Horiz. % 82.36% 61.85% 99.36% 127.16% 123.02% 91.96% 100.00%
PBT 11,222 1,947 5,441 16,428 14,297 11,628 23,305 -38.59%
  QoQ % 476.37% -64.22% -66.88% 14.91% 22.95% -50.11% -
  Horiz. % 48.15% 8.35% 23.35% 70.49% 61.35% 49.89% 100.00%
Tax -3,183 -2,969 -1,694 -4,992 -4,948 -2,025 -3,413 -4.55%
  QoQ % -7.21% -75.27% 66.07% -0.89% -144.35% 40.67% -
  Horiz. % 93.26% 86.99% 49.63% 146.26% 144.98% 59.33% 100.00%
NP 8,039 -1,022 3,747 11,436 9,349 9,603 19,892 -45.37%
  QoQ % 886.59% -127.28% -67.24% 22.32% -2.65% -51.72% -
  Horiz. % 40.41% -5.14% 18.84% 57.49% 47.00% 48.28% 100.00%
NP to SH 5,856 -2,474 2,035 10,132 8,650 10,247 19,027 -54.45%
  QoQ % 336.70% -221.57% -79.92% 17.13% -15.59% -46.14% -
  Horiz. % 30.78% -13.00% 10.70% 53.25% 45.46% 53.86% 100.00%
Tax Rate 28.36 % 152.49 % 31.13 % 30.39 % 34.61 % 17.41 % 14.64 % 55.46%
  QoQ % -81.40% 389.85% 2.44% -12.19% 98.79% 18.92% -
  Horiz. % 193.72% 1,041.60% 212.64% 207.58% 236.41% 118.92% 100.00%
Total Cost 50,432 44,929 66,789 78,833 77,983 55,682 51,099 -0.87%
  QoQ % 12.25% -32.73% -15.28% 1.09% 40.05% 8.97% -
  Horiz. % 98.69% 87.93% 130.71% 154.28% 152.61% 108.97% 100.00%
Net Worth 404,994 407,647 412,814 414,090 411,763 405,113 401,044 0.66%
  QoQ % -0.65% -1.25% -0.31% 0.57% 1.64% 1.01% -
  Horiz. % 100.98% 101.65% 102.93% 103.25% 102.67% 101.01% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 4,217 - - - 8,936 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 47.19% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 87.21 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 404,994 407,647 412,814 414,090 411,763 405,113 401,044 0.66%
  QoQ % -0.65% -1.25% -0.31% 0.57% 1.64% 1.01% -
  Horiz. % 100.98% 101.65% 102.93% 103.25% 102.67% 101.01% 100.00%
NOSH 273,644 281,136 290,714 293,681 296,232 297,877 301,537 -6.27%
  QoQ % -2.66% -3.29% -1.01% -0.86% -0.55% -1.21% -
  Horiz. % 90.75% 93.23% 96.41% 97.39% 98.24% 98.79% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.75 % -2.33 % 5.31 % 12.67 % 10.71 % 14.71 % 28.02 % -37.81%
  QoQ % 690.13% -143.88% -58.09% 18.30% -27.19% -47.50% -
  Horiz. % 49.07% -8.32% 18.95% 45.22% 38.22% 52.50% 100.00%
ROE 1.45 % -0.61 % 0.49 % 2.45 % 2.10 % 2.53 % 4.74 % -54.63%
  QoQ % 337.70% -224.49% -80.00% 16.67% -17.00% -46.62% -
  Horiz. % 30.59% -12.87% 10.34% 51.69% 44.30% 53.38% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 21.37 15.62 24.26 30.74 29.48 21.92 23.54 -6.25%
  QoQ % 36.81% -35.61% -21.08% 4.27% 34.49% -6.88% -
  Horiz. % 90.78% 66.36% 103.06% 130.59% 125.23% 93.12% 100.00%
EPS 2.14 -0.88 0.70 3.45 2.92 3.44 6.31 -51.40%
  QoQ % 343.18% -225.71% -79.71% 18.15% -15.12% -45.48% -
  Horiz. % 33.91% -13.95% 11.09% 54.68% 46.28% 54.52% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4800 1.4500 1.4200 1.4100 1.3900 1.3600 1.3300 7.39%
  QoQ % 2.07% 2.11% 0.71% 1.44% 2.21% 2.26% -
  Horiz. % 111.28% 109.02% 106.77% 106.02% 104.51% 102.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 9.25 6.95 11.16 14.29 13.82 10.33 11.24 -12.19%
  QoQ % 33.09% -37.72% -21.90% 3.40% 33.79% -8.10% -
  Horiz. % 82.30% 61.83% 99.29% 127.14% 122.95% 91.90% 100.00%
EPS 0.93 -0.39 0.32 1.60 1.37 1.62 3.01 -54.33%
  QoQ % 338.46% -221.88% -80.00% 16.79% -15.43% -46.18% -
  Horiz. % 30.90% -12.96% 10.63% 53.16% 45.51% 53.82% 100.00%
DPS 0.00 0.67 0.00 0.00 0.00 1.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 47.52% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6410 0.6452 0.6534 0.6554 0.6517 0.6412 0.6348 0.65%
  QoQ % -0.65% -1.25% -0.31% 0.57% 1.64% 1.01% -
  Horiz. % 100.98% 101.64% 102.93% 103.25% 102.66% 101.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.6400 0.5400 0.7000 0.7200 0.7400 0.8600 1.0400 -
P/RPS 3.00 3.46 2.89 2.34 2.51 3.92 4.42 -22.79%
  QoQ % -13.29% 19.72% 23.50% -6.77% -35.97% -11.31% -
  Horiz. % 67.87% 78.28% 65.38% 52.94% 56.79% 88.69% 100.00%
P/EPS 29.91 -61.36 100.00 20.87 25.34 25.00 16.48 48.84%
  QoQ % 148.75% -161.36% 379.16% -17.64% 1.36% 51.70% -
  Horiz. % 181.49% -372.33% 606.80% 126.64% 153.76% 151.70% 100.00%
EY 3.34 -1.63 1.00 4.79 3.95 4.00 6.07 -32.88%
  QoQ % 304.91% -263.00% -79.12% 21.27% -1.25% -34.10% -
  Horiz. % 55.02% -26.85% 16.47% 78.91% 65.07% 65.90% 100.00%
DY 0.00 2.78 0.00 0.00 0.00 3.49 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 79.66% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.43 0.37 0.49 0.51 0.53 0.63 0.78 -32.79%
  QoQ % 16.22% -24.49% -3.92% -3.77% -15.87% -19.23% -
  Horiz. % 55.13% 47.44% 62.82% 65.38% 67.95% 80.77% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 27/05/09 26/02/09 27/11/08 20/08/08 03/06/08 28/02/08 -
Price 0.6400 0.6000 0.5600 0.7200 0.7600 0.8100 0.8900 -
P/RPS 3.00 3.84 2.31 2.34 2.58 3.70 3.78 -14.29%
  QoQ % -21.87% 66.23% -1.28% -9.30% -30.27% -2.12% -
  Horiz. % 79.37% 101.59% 61.11% 61.90% 68.25% 97.88% 100.00%
P/EPS 29.91 -68.18 80.00 20.87 26.03 23.55 14.10 65.17%
  QoQ % 143.87% -185.22% 283.33% -19.82% 10.53% 67.02% -
  Horiz. % 212.13% -483.55% 567.38% 148.01% 184.61% 167.02% 100.00%
EY 3.34 -1.47 1.25 4.79 3.84 4.25 7.09 -39.48%
  QoQ % 327.21% -217.60% -73.90% 24.74% -9.65% -40.06% -
  Horiz. % 47.11% -20.73% 17.63% 67.56% 54.16% 59.94% 100.00%
DY 0.00 2.50 0.00 0.00 0.00 3.70 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 67.57% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.43 0.41 0.39 0.51 0.55 0.60 0.67 -25.62%
  QoQ % 4.88% 5.13% -23.53% -7.27% -8.33% -10.45% -
  Horiz. % 64.18% 61.19% 58.21% 76.12% 82.09% 89.55% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS