Highlights

[SYMLIFE] QoQ TTM 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 -     -26.56%    YoY -     44.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 307,473 304,374 356,209 324,246 338,584 324,888 207,768 29.89%
  QoQ % 1.02% -14.55% 9.86% -4.23% 4.22% 56.37% -
  Horiz. % 147.99% 146.50% 171.45% 156.06% 162.96% 156.37% 100.00%
PBT 61,325 58,570 70,073 60,448 79,974 79,150 56,019 6.22%
  QoQ % 4.70% -16.42% 15.92% -24.42% 1.04% 41.29% -
  Horiz. % 109.47% 104.55% 125.09% 107.91% 142.76% 141.29% 100.00%
Tax -12,008 -10,116 -16,508 -11,031 -14,979 -15,525 -7,108 41.89%
  QoQ % -18.70% 38.72% -49.65% 26.36% 3.52% -118.42% -
  Horiz. % 168.94% 142.32% 232.25% 155.19% 210.73% 218.42% 100.00%
NP 49,317 48,454 53,565 49,417 64,995 63,625 48,911 0.55%
  QoQ % 1.78% -9.54% 8.39% -23.97% 2.15% 30.08% -
  Horiz. % 100.83% 99.07% 109.52% 101.03% 132.88% 130.08% 100.00%
NP to SH 47,284 46,702 50,804 46,956 63,936 61,921 47,572 -0.40%
  QoQ % 1.25% -8.07% 8.19% -26.56% 3.25% 30.16% -
  Horiz. % 99.39% 98.17% 106.79% 98.71% 134.40% 130.16% 100.00%
Tax Rate 19.58 % 17.27 % 23.56 % 18.25 % 18.73 % 19.61 % 12.69 % 33.56%
  QoQ % 13.38% -26.70% 29.10% -2.56% -4.49% 54.53% -
  Horiz. % 154.29% 136.09% 185.66% 143.81% 147.60% 154.53% 100.00%
Total Cost 258,156 255,920 302,644 274,829 273,589 261,263 158,857 38.27%
  QoQ % 0.87% -15.44% 10.12% 0.45% 4.72% 64.46% -
  Horiz. % 162.51% 161.10% 190.51% 173.00% 172.22% 164.46% 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 8,936 7,798 7,798 7,798 7,798 0 -
  QoQ % 0.00% 14.59% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.59% 114.59% 100.00% 100.00% 100.00% 100.00% -
Div Payout % 18.90 % 19.13 % 15.35 % 16.61 % 12.20 % 12.59 % - % -
  QoQ % -1.20% 24.63% -7.59% 36.15% -3.10% 0.00% -
  Horiz. % 150.12% 151.95% 121.92% 131.93% 96.90% 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 16.04 % 15.92 % 15.04 % 15.24 % 19.20 % 19.58 % 23.54 % -22.58%
  QoQ % 0.75% 5.85% -1.31% -20.63% -1.94% -16.82% -
  Horiz. % 68.14% 67.63% 63.89% 64.74% 81.56% 83.18% 100.00%
ROE 11.48 % 11.53 % 12.67 % 12.16 % 16.62 % 16.41 % 12.78 % -6.91%
  QoQ % -0.43% -9.00% 4.19% -26.84% 1.28% 28.40% -
  Horiz. % 89.83% 90.22% 99.14% 95.15% 130.05% 128.40% 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 103.79 102.18 118.13 104.96 109.11 104.15 65.29 36.25%
  QoQ % 1.58% -13.50% 12.55% -3.80% 4.76% 59.52% -
  Horiz. % 158.97% 156.50% 180.93% 160.76% 167.12% 159.52% 100.00%
EPS 15.96 15.68 16.85 15.20 20.60 19.85 14.95 4.46%
  QoQ % 1.79% -6.94% 10.86% -26.21% 3.78% 32.78% -
  Horiz. % 106.76% 104.88% 112.71% 101.67% 137.79% 132.78% 100.00%
DPS 3.02 3.00 2.59 2.52 2.51 2.50 0.00 -
  QoQ % 0.67% 15.83% 2.78% 0.40% 0.40% 0.00% -
  Horiz. % 120.80% 120.00% 103.60% 100.80% 100.40% 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 48.67 48.18 56.38 51.32 53.59 51.42 32.88 29.91%
  QoQ % 1.02% -14.54% 9.86% -4.24% 4.22% 56.39% -
  Horiz. % 148.02% 146.53% 171.47% 156.08% 162.99% 156.39% 100.00%
EPS 7.48 7.39 8.04 7.43 10.12 9.80 7.53 -0.44%
  QoQ % 1.22% -8.08% 8.21% -26.58% 3.27% 30.15% -
  Horiz. % 99.34% 98.14% 106.77% 98.67% 134.40% 130.15% 100.00%
DPS 1.41 1.41 1.23 1.23 1.23 1.23 0.00 -
  QoQ % 0.00% 14.63% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.63% 114.63% 100.00% 100.00% 100.00% 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 0.71 0.84 0.88 1.09 1.09 0.89 1.24 -31.07%
  QoQ % -15.48% -4.55% -19.27% 0.00% 22.47% -28.23% -
  Horiz. % 57.26% 67.74% 70.97% 87.90% 87.90% 71.77% 100.00%
P/EPS 4.64 5.49 6.17 7.50 5.78 4.68 5.42 -9.85%
  QoQ % -15.48% -11.02% -17.73% 29.76% 23.50% -13.65% -
  Horiz. % 85.61% 101.29% 113.84% 138.38% 106.64% 86.35% 100.00%
EY 21.57 18.23 16.20 13.33 17.31 21.34 18.46 10.95%
  QoQ % 18.32% 12.53% 21.53% -22.99% -18.88% 15.60% -
  Horiz. % 116.85% 98.75% 87.76% 72.21% 93.77% 115.60% 100.00%
DY 4.08 3.49 2.49 2.21 2.11 2.69 0.00 -
  QoQ % 16.91% 40.16% 12.67% 4.74% -21.56% 0.00% -
  Horiz. % 151.67% 129.74% 92.57% 82.16% 78.44% 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 0.73 0.79 0.75 1.02 0.91 0.88 1.35 -33.65%
  QoQ % -7.59% 5.33% -26.47% 12.09% 3.41% -34.81% -
  Horiz. % 54.07% 58.52% 55.56% 75.56% 67.41% 65.19% 100.00%
P/EPS 4.76 5.17 5.28 7.04 4.80 4.63 5.89 -13.25%
  QoQ % -7.93% -2.08% -25.00% 46.67% 3.67% -21.39% -
  Horiz. % 80.81% 87.78% 89.64% 119.52% 81.49% 78.61% 100.00%
EY 21.00 19.36 18.93 14.21 20.81 21.58 16.99 15.19%
  QoQ % 8.47% 2.27% 33.22% -31.72% -3.57% 27.02% -
  Horiz. % 123.60% 113.95% 111.42% 83.64% 122.48% 127.02% 100.00%
DY 3.97 3.70 2.91 2.36 2.54 2.72 0.00 -
  QoQ % 7.30% 27.15% 23.31% -7.09% -6.62% 0.00% -
  Horiz. % 145.96% 136.03% 106.99% 86.76% 93.38% 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
 
 

215  418  619  1167 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.38+0.085 
 PHB 0.030.00 
 HWGB 0.995+0.15 
 KANGER 0.18+0.005 
 BINTAI 1.16+0.02 
 TOPBLDS 0.115-0.015 
 SAPNRG 0.125+0.005 
 ARMADA 0.375+0.02 
 KNM 0.215+0.005 
 HWGB-WD 0.655+0.13 

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. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS