Highlights

[SYMLIFE] YoY Cumulative Quarter Result on 2004-06-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 25-Aug-2004
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2004
Quarter 30-Jun-2004  [#2]
Profit Trend QoQ -     491.16%    YoY -     430.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 168,098 171,474 120,122 69,576 61,757 70,399 44,775 23.55%
  YoY % -1.97% 42.75% 72.65% 12.66% -12.28% 57.23% -
  Horiz. % 375.43% 382.97% 268.28% 155.39% 137.93% 157.23% 100.00%
PBT 23,637 42,657 -108,259 21,212 6,506 18,892 3,428 36.16%
  YoY % -44.59% 139.40% -610.37% 226.04% -65.56% 451.11% -
  Horiz. % 689.53% 1,244.37% -3,158.08% 618.79% 189.79% 551.11% 100.00%
Tax -4,678 -9,490 -7,678 -2,425 -2,967 -4,644 -1,491 20.06%
  YoY % 50.71% -23.60% -216.62% 18.27% 36.11% -211.47% -
  Horiz. % 313.75% 636.49% 514.96% 162.64% 198.99% 311.47% 100.00%
NP 18,959 33,167 -115,937 18,787 3,539 14,248 1,937 44.01%
  YoY % -42.84% 128.61% -717.11% 430.86% -75.16% 635.57% -
  Horiz. % 978.78% 1,712.29% -5,985.39% 969.90% 182.71% 735.57% 100.00%
NP to SH 17,428 32,393 -115,937 18,787 3,539 14,248 1,937 42.08%
  YoY % -46.20% 127.94% -717.11% 430.86% -75.16% 635.57% -
  Horiz. % 899.74% 1,672.33% -5,985.39% 969.90% 182.71% 735.57% 100.00%
Tax Rate 19.79 % 22.25 % - % 11.43 % 45.60 % 24.58 % 43.49 % -11.83%
  YoY % -11.06% 0.00% 0.00% -74.93% 85.52% -43.48% -
  Horiz. % 45.50% 51.16% 0.00% 26.28% 104.85% 56.52% 100.00%
Total Cost 149,139 138,307 236,059 50,789 58,218 56,151 42,838 22.07%
  YoY % 7.83% -41.41% 364.78% -12.76% 3.68% 31.08% -
  Horiz. % 348.15% 322.86% 551.05% 118.56% 135.90% 131.08% 100.00%
Net Worth 386,944 357,088 415,315 516,161 310,438 297,197 624,465 -7.37%
  YoY % 8.36% -14.02% -19.54% 66.27% 4.46% -52.41% -
  Horiz. % 61.96% 57.18% 66.51% 82.66% 49.71% 47.59% 100.00%
Dividend
30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - 113,812 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - -
Equity
30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 386,944 357,088 415,315 516,161 310,438 297,197 624,465 -7.37%
  YoY % 8.36% -14.02% -19.54% 66.27% 4.46% -52.41% -
  Horiz. % 61.96% 57.18% 66.51% 82.66% 49.71% 47.59% 100.00%
NOSH 309,555 318,828 319,473 320,597 310,438 291,370 289,104 1.10%
  YoY % -2.91% -0.20% -0.35% 3.27% 6.54% 0.78% -
  Horiz. % 107.07% 110.28% 110.50% 110.89% 107.38% 100.78% 100.00%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 11.28 % 19.34 % -96.52 % 27.00 % 5.73 % 20.24 % 4.33 % 16.54%
  YoY % -41.68% 120.04% -457.48% 371.20% -71.69% 367.44% -
  Horiz. % 260.51% 446.65% -2,229.10% 623.56% 132.33% 467.44% 100.00%
ROE 4.50 % 9.07 % -27.92 % 3.64 % 1.14 % 4.79 % 0.31 % 53.37%
  YoY % -50.39% 132.49% -867.03% 219.30% -76.20% 1,445.16% -
  Horiz. % 1,451.61% 2,925.81% -9,006.45% 1,174.19% 367.74% 1,545.16% 100.00%
Per Share
30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 54.30 53.78 37.60 21.70 19.89 24.16 15.49 22.21%
  YoY % 0.97% 43.03% 73.27% 9.10% -17.67% 55.97% -
  Horiz. % 350.55% 347.19% 242.74% 140.09% 128.41% 155.97% 100.00%
EPS 5.63 10.16 -36.29 5.86 1.14 4.89 0.67 40.54%
  YoY % -44.59% 128.00% -719.28% 414.04% -76.69% 629.85% -
  Horiz. % 840.30% 1,516.42% -5,416.42% 874.63% 170.15% 729.85% 100.00%
DPS 0.00 0.00 0.00 35.50 0.00 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2500 1.1200 1.3000 1.6100 1.0000 1.0200 2.1600 -8.37%
  YoY % 11.61% -13.85% -19.25% 61.00% -1.96% -52.78% -
  Horiz. % 57.87% 51.85% 60.19% 74.54% 46.30% 47.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 26.61 27.14 19.01 11.01 9.77 11.14 7.09 23.55%
  YoY % -1.95% 42.77% 72.66% 12.69% -12.30% 57.12% -
  Horiz. % 375.32% 382.79% 268.12% 155.29% 137.80% 157.12% 100.00%
EPS 2.76 5.13 -18.35 2.97 0.56 2.26 0.31 41.84%
  YoY % -46.20% 127.96% -717.85% 430.36% -75.22% 629.03% -
  Horiz. % 890.32% 1,654.84% -5,919.35% 958.06% 180.65% 729.03% 100.00%
DPS 0.00 0.00 0.00 18.01 0.00 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.6124 0.5652 0.6573 0.8170 0.4914 0.4704 0.9884 -7.37%
  YoY % 8.35% -14.01% -19.55% 66.26% 4.46% -52.41% -
  Horiz. % 61.96% 57.18% 66.50% 82.66% 49.72% 47.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.1400 0.6500 0.9100 0.7100 0.9600 1.0200 1.1000 -
P/RPS 2.10 1.21 2.42 3.27 4.83 4.22 7.10 -17.70%
  YoY % 73.55% -50.00% -25.99% -32.30% 14.45% -40.56% -
  Horiz. % 29.58% 17.04% 34.08% 46.06% 68.03% 59.44% 100.00%
P/EPS 20.25 6.40 -2.51 12.12 84.21 20.86 164.18 -28.44%
  YoY % 216.41% 354.98% -120.71% -85.61% 303.69% -87.29% -
  Horiz. % 12.33% 3.90% -1.53% 7.38% 51.29% 12.71% 100.00%
EY 4.94 15.63 -39.88 8.25 1.19 4.79 0.61 39.71%
  YoY % -68.39% 139.19% -583.39% 593.28% -75.16% 685.25% -
  Horiz. % 809.84% 2,562.29% -6,537.71% 1,352.46% 195.08% 785.25% 100.00%
DY 0.00 0.00 0.00 50.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.91 0.58 0.70 0.44 0.96 1.00 0.51 9.70%
  YoY % 56.90% -17.14% 59.09% -54.17% -4.00% 96.08% -
  Horiz. % 178.43% 113.73% 137.25% 86.27% 188.24% 196.08% 100.00%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 13/11/07 27/11/06 24/11/05 25/08/04 26/08/03 27/08/02 27/08/01 -
Price 1.0700 0.6900 0.7600 0.6000 1.1200 1.1400 1.1800 -
P/RPS 1.97 1.28 2.02 2.76 5.63 4.72 7.62 -19.45%
  YoY % 53.91% -36.63% -26.81% -50.98% 19.28% -38.06% -
  Horiz. % 25.85% 16.80% 26.51% 36.22% 73.88% 61.94% 100.00%
P/EPS 19.01 6.79 -2.09 10.24 98.25 23.31 176.12 -29.95%
  YoY % 179.97% 424.88% -120.41% -89.58% 321.49% -86.76% -
  Horiz. % 10.79% 3.86% -1.19% 5.81% 55.79% 13.24% 100.00%
EY 5.26 14.72 -47.75 9.77 1.02 4.29 0.57 42.66%
  YoY % -64.27% 130.83% -588.74% 857.84% -76.22% 652.63% -
  Horiz. % 922.81% 2,582.46% -8,377.19% 1,714.04% 178.95% 752.63% 100.00%
DY 0.00 0.00 0.00 59.17 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.86 0.62 0.58 0.37 1.12 1.12 0.55 7.41%
  YoY % 38.71% 6.90% 56.76% -66.96% 0.00% 103.64% -
  Horiz. % 156.36% 112.73% 105.45% 67.27% 203.64% 203.64% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

445  319  646  1054 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.84+0.045 
 VIVOCOM 1.19+0.18 
 ASB 0.17+0.005 
 TNLOGIS 0.855+0.09 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 TDM 0.295+0.03 
 KNM 0.205+0.005 

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