Highlights

[SYMLIFE] YoY Annualized 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 -     8.01%    YoY -     -46.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
Revenue 233,778 239,716 355,202 336,196 342,948 160,162 139,152 8.65%
  YoY % -2.48% -32.51% 5.65% -1.97% 114.12% 15.10% -
  Horiz. % 168.00% 172.27% 255.26% 241.60% 246.46% 115.10% 100.00%
PBT 24,140 43,438 61,450 47,274 85,314 -144,345 42,424 -8.62%
  YoY % -44.43% -29.31% 29.99% -44.59% 159.10% -440.24% -
  Horiz. % 56.90% 102.39% 144.85% 111.43% 201.10% -340.24% 100.00%
Tax -8,028 -13,328 -19,880 -9,356 -18,980 -10,237 -4,850 8.39%
  YoY % 39.77% 32.96% -112.48% 50.71% -85.40% -111.08% -
  Horiz. % 165.53% 274.80% 409.90% 192.91% 391.34% 211.08% 100.00%
NP 16,112 30,110 41,570 37,918 66,334 -154,582 37,574 -12.66%
  YoY % -46.49% -27.57% 9.63% -42.84% 142.91% -511.41% -
  Horiz. % 42.88% 80.14% 110.64% 100.92% 176.54% -411.41% 100.00%
NP to SH 16,198 24,020 37,564 34,856 64,786 -154,582 37,574 -12.59%
  YoY % -32.56% -36.06% 7.77% -46.20% 141.91% -511.41% -
  Horiz. % 43.11% 63.93% 99.97% 92.77% 172.42% -411.41% 100.00%
Tax Rate 33.26 % 30.68 % 32.35 % 19.79 % 22.25 % - % 11.43 % 18.62%
  YoY % 8.41% -5.16% 63.47% -11.06% 0.00% 0.00% -
  Horiz. % 290.99% 268.42% 283.03% 173.14% 194.66% 0.00% 100.00%
Total Cost 217,666 209,606 313,632 298,278 276,614 314,745 101,578 12.96%
  YoY % 3.85% -33.17% 5.15% 7.83% -12.11% 209.86% -
  Horiz. % 214.28% 206.35% 308.76% 293.64% 272.32% 309.86% 100.00%
Net Worth 424,103 408,559 415,739 386,944 357,088 415,315 516,161 -3.09%
  YoY % 3.80% -1.73% 7.44% 8.36% -14.02% -19.54% -
  Horiz. % 82.16% 79.15% 80.54% 74.97% 69.18% 80.46% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
Div - - - - - - 227,624 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 605.80 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
Net Worth 424,103 408,559 415,739 386,944 357,088 415,315 516,161 -3.09%
  YoY % 3.80% -1.73% 7.44% 8.36% -14.02% -19.54% -
  Horiz. % 82.16% 79.15% 80.54% 74.97% 69.18% 80.46% 100.00%
NOSH 273,614 274,200 294,850 309,555 318,828 319,473 320,597 -2.50%
  YoY % -0.21% -7.00% -4.75% -2.91% -0.20% -0.35% -
  Horiz. % 85.35% 85.53% 91.97% 96.56% 99.45% 99.65% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
NP Margin 6.89 % 12.56 % 11.70 % 11.28 % 19.34 % -96.52 % 27.00 % -19.62%
  YoY % -45.14% 7.35% 3.72% -41.68% 120.04% -457.48% -
  Horiz. % 25.52% 46.52% 43.33% 41.78% 71.63% -357.48% 100.00%
ROE 3.82 % 5.88 % 9.04 % 9.01 % 18.14 % -37.22 % 7.28 % -9.80%
  YoY % -35.03% -34.96% 0.33% -50.33% 148.74% -611.26% -
  Horiz. % 52.47% 80.77% 124.18% 123.76% 249.18% -511.26% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
RPS 85.44 87.42 120.47 108.61 107.56 50.13 43.40 11.44%
  YoY % -2.26% -27.43% 10.92% 0.98% 114.56% 15.51% -
  Horiz. % 196.87% 201.43% 277.58% 250.25% 247.83% 115.51% 100.00%
EPS 5.92 8.76 12.74 11.26 20.32 -48.39 11.72 -10.34%
  YoY % -32.42% -31.24% 13.14% -44.59% 141.99% -512.88% -
  Horiz. % 50.51% 74.74% 108.70% 96.08% 173.38% -412.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 71.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5500 1.4900 1.4100 1.2500 1.1200 1.3000 1.6100 -0.61%
  YoY % 4.03% 5.67% 12.80% 11.61% -13.85% -19.25% -
  Horiz. % 96.27% 92.55% 87.58% 77.64% 69.57% 80.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 716,445
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
RPS 32.63 33.46 49.58 46.93 47.87 22.36 19.42 8.65%
  YoY % -2.48% -32.51% 5.65% -1.96% 114.09% 15.14% -
  Horiz. % 168.02% 172.30% 255.30% 241.66% 246.50% 115.14% 100.00%
EPS 2.26 3.35 5.24 4.87 9.04 -21.58 5.24 -12.58%
  YoY % -32.54% -36.07% 7.60% -46.13% 141.89% -511.83% -
  Horiz. % 43.13% 63.93% 100.00% 92.94% 172.52% -411.83% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 31.77 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5920 0.5703 0.5803 0.5401 0.4984 0.5797 0.7204 -3.09%
  YoY % 3.81% -1.72% 7.44% 8.37% -14.02% -19.53% -
  Horiz. % 82.18% 79.16% 80.55% 74.97% 69.18% 80.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/06/04 -
Price 0.9700 0.6400 0.7200 1.1400 0.6500 0.9100 0.7100 -
P/RPS 1.14 0.73 0.60 1.05 0.60 1.82 1.64 -5.65%
  YoY % 56.16% 21.67% -42.86% 75.00% -67.03% 10.98% -
  Horiz. % 69.51% 44.51% 36.59% 64.02% 36.59% 110.98% 100.00%
P/EPS 16.39 7.31 5.65 10.12 3.20 -1.88 6.06 17.24%
  YoY % 124.21% 29.38% -44.17% 216.25% 270.21% -131.02% -
  Horiz. % 270.46% 120.63% 93.23% 167.00% 52.81% -31.02% 100.00%
EY 6.10 13.69 17.69 9.88 31.26 -53.17 16.51 -14.72%
  YoY % -55.44% -22.61% 79.05% -68.39% 158.79% -422.05% -
  Horiz. % 36.95% 82.92% 107.15% 59.84% 189.34% -322.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 100.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.63 0.43 0.51 0.91 0.58 0.70 0.44 5.91%
  YoY % 46.51% -15.69% -43.96% 56.90% -17.14% 59.09% -
  Horiz. % 143.18% 97.73% 115.91% 206.82% 131.82% 159.09% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
Date 23/11/10 12/11/09 27/11/08 13/11/07 27/11/06 24/11/05 25/08/04 -
Price 0.9700 0.6300 0.7200 1.0700 0.6900 0.7600 0.6000 -
P/RPS 1.14 0.72 0.60 0.99 0.64 1.52 1.38 -3.01%
  YoY % 58.33% 20.00% -39.39% 54.69% -57.89% 10.14% -
  Horiz. % 82.61% 52.17% 43.48% 71.74% 46.38% 110.14% 100.00%
P/EPS 16.39 7.19 5.65 9.50 3.40 -1.57 5.12 20.44%
  YoY % 127.96% 27.26% -40.53% 179.41% 316.56% -130.66% -
  Horiz. % 320.12% 140.43% 110.35% 185.55% 66.41% -30.66% 100.00%
EY 6.10 13.90 17.69 10.52 29.45 -63.67 19.53 -16.98%
  YoY % -56.12% -21.42% 68.16% -64.28% 146.25% -426.01% -
  Horiz. % 31.23% 71.17% 90.58% 53.87% 150.79% -326.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 118.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.63 0.42 0.51 0.86 0.62 0.58 0.37 8.88%
  YoY % 50.00% -17.65% -40.70% 38.71% 6.90% 56.76% -
  Horiz. % 170.27% 113.51% 137.84% 232.43% 167.57% 156.76% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
5. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. UWC: The Earnings far too little & dividend too small to justify such lofty high prices (IT WILL CRASH) BETTER RUN! Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS