Highlights

[SYMLIFE] YoY Cumulative Quarter Result on 2006-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 27-Nov-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2007
Quarter 30-Sep-2006  [#2]
Profit Trend QoQ -     435.16%    YoY -     127.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
Revenue 119,858 177,601 168,098 171,474 120,122 69,576 61,757 11.18%
  YoY % -32.51% 5.65% -1.97% 42.75% 72.65% 12.66% -
  Horiz. % 194.08% 287.58% 272.19% 277.66% 194.51% 112.66% 100.00%
PBT 21,719 30,725 23,637 42,657 -108,259 21,212 6,506 21.24%
  YoY % -29.31% 29.99% -44.59% 139.40% -610.37% 226.04% -
  Horiz. % 333.83% 472.26% 363.31% 655.66% -1,663.99% 326.04% 100.00%
Tax -6,664 -9,940 -4,678 -9,490 -7,678 -2,425 -2,967 13.80%
  YoY % 32.96% -112.48% 50.71% -23.60% -216.62% 18.27% -
  Horiz. % 224.60% 335.02% 157.67% 319.85% 258.78% 81.73% 100.00%
NP 15,055 20,785 18,959 33,167 -115,937 18,787 3,539 26.03%
  YoY % -27.57% 9.63% -42.84% 128.61% -717.11% 430.86% -
  Horiz. % 425.40% 587.31% 535.72% 937.19% -3,275.98% 530.86% 100.00%
NP to SH 12,010 18,782 17,428 32,393 -115,937 18,787 3,539 21.56%
  YoY % -36.06% 7.77% -46.20% 127.94% -717.11% 430.86% -
  Horiz. % 339.36% 530.71% 492.46% 915.32% -3,275.98% 530.86% 100.00%
Tax Rate 30.68 % 32.35 % 19.79 % 22.25 % - % 11.43 % 45.60 % -6.14%
  YoY % -5.16% 63.47% -11.06% 0.00% 0.00% -74.93% -
  Horiz. % 67.28% 70.94% 43.40% 48.79% 0.00% 25.07% 100.00%
Total Cost 104,803 156,816 149,139 138,307 236,059 50,789 58,218 9.85%
  YoY % -33.17% 5.15% 7.83% -41.41% 364.78% -12.76% -
  Horiz. % 180.02% 269.36% 256.17% 237.57% 405.47% 87.24% 100.00%
Net Worth 408,559 415,739 386,944 357,088 415,315 516,161 310,438 4.49%
  YoY % -1.73% 7.44% 8.36% -14.02% -19.54% 66.27% -
  Horiz. % 131.61% 133.92% 124.64% 115.03% 133.78% 166.27% 100.00%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
Div - - - - - 113,812 - -
  YoY % 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% -
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% 100.00% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
Net Worth 408,559 415,739 386,944 357,088 415,315 516,161 310,438 4.49%
  YoY % -1.73% 7.44% 8.36% -14.02% -19.54% 66.27% -
  Horiz. % 131.61% 133.92% 124.64% 115.03% 133.78% 166.27% 100.00%
NOSH 274,200 294,850 309,555 318,828 319,473 320,597 310,438 -1.96%
  YoY % -7.00% -4.75% -2.91% -0.20% -0.35% 3.27% -
  Horiz. % 88.33% 94.98% 99.72% 102.70% 102.91% 103.27% 100.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
NP Margin 12.56 % 11.70 % 11.28 % 19.34 % -96.52 % 27.00 % 5.73 % 13.36%
  YoY % 7.35% 3.72% -41.68% 120.04% -457.48% 371.20% -
  Horiz. % 219.20% 204.19% 196.86% 337.52% -1,684.47% 471.20% 100.00%
ROE 2.94 % 4.52 % 4.50 % 9.07 % -27.92 % 3.64 % 1.14 % 16.35%
  YoY % -34.96% 0.44% -50.39% 132.49% -867.03% 219.30% -
  Horiz. % 257.89% 396.49% 394.74% 795.61% -2,449.12% 319.30% 100.00%
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
RPS 43.71 60.23 54.30 53.78 37.60 21.70 19.89 13.41%
  YoY % -27.43% 10.92% 0.97% 43.03% 73.27% 9.10% -
  Horiz. % 219.76% 302.82% 273.00% 270.39% 189.04% 109.10% 100.00%
EPS 4.38 6.37 5.63 10.16 -36.29 5.86 1.14 24.00%
  YoY % -31.24% 13.14% -44.59% 128.00% -719.28% 414.04% -
  Horiz. % 384.21% 558.77% 493.86% 891.23% -3,183.33% 514.04% 100.00%
DPS 0.00 0.00 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% 0.00% 0.00% 100.00% -
NAPS 1.4900 1.4100 1.2500 1.1200 1.3000 1.6100 1.0000 6.58%
  YoY % 5.67% 12.80% 11.61% -13.85% -19.25% 61.00% -
  Horiz. % 149.00% 141.00% 125.00% 112.00% 130.00% 161.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
RPS 18.97 28.11 26.61 27.14 19.01 11.01 9.77 11.19%
  YoY % -32.52% 5.64% -1.95% 42.77% 72.66% 12.69% -
  Horiz. % 194.17% 287.72% 272.36% 277.79% 194.58% 112.69% 100.00%
EPS 1.90 2.97 2.76 5.13 -18.35 2.97 0.56 21.56%
  YoY % -36.03% 7.61% -46.20% 127.96% -717.85% 430.36% -
  Horiz. % 339.29% 530.36% 492.86% 916.07% -3,276.79% 530.36% 100.00%
DPS 0.00 0.00 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% 0.00% 0.00% 100.00% -
NAPS 0.6467 0.6580 0.6124 0.5652 0.6573 0.8170 0.4914 4.49%
  YoY % -1.72% 7.45% 8.35% -14.01% -19.55% 66.26% -
  Horiz. % 131.60% 133.90% 124.62% 115.02% 133.76% 166.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/06/04 30/06/03 -
Price 0.6400 0.7200 1.1400 0.6500 0.9100 0.7100 0.9600 -
P/RPS 1.46 1.20 2.10 1.21 2.42 3.27 4.83 -17.40%
  YoY % 21.67% -42.86% 73.55% -50.00% -25.99% -32.30% -
  Horiz. % 30.23% 24.84% 43.48% 25.05% 50.10% 67.70% 100.00%
P/EPS 14.61 11.30 20.25 6.40 -2.51 12.12 84.21 -24.42%
  YoY % 29.29% -44.20% 216.41% 354.98% -120.71% -85.61% -
  Horiz. % 17.35% 13.42% 24.05% 7.60% -2.98% 14.39% 100.00%
EY 6.84 8.85 4.94 15.63 -39.88 8.25 1.19 32.24%
  YoY % -22.71% 79.15% -68.39% 139.19% -583.39% 593.28% -
  Horiz. % 574.79% 743.70% 415.13% 1,313.45% -3,351.26% 693.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 50.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.43 0.51 0.91 0.58 0.70 0.44 0.96 -12.05%
  YoY % -15.69% -43.96% 56.90% -17.14% 59.09% -54.17% -
  Horiz. % 44.79% 53.12% 94.79% 60.42% 72.92% 45.83% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 30/06/03 CAGR
Date 12/11/09 27/11/08 13/11/07 27/11/06 24/11/05 25/08/04 26/08/03 -
Price 0.6300 0.7200 1.0700 0.6900 0.7600 0.6000 1.1200 -
P/RPS 1.44 1.20 1.97 1.28 2.02 2.76 5.63 -19.58%
  YoY % 20.00% -39.09% 53.91% -36.63% -26.81% -50.98% -
  Horiz. % 25.58% 21.31% 34.99% 22.74% 35.88% 49.02% 100.00%
P/EPS 14.38 11.30 19.01 6.79 -2.09 10.24 98.25 -26.44%
  YoY % 27.26% -40.56% 179.97% 424.88% -120.41% -89.58% -
  Horiz. % 14.64% 11.50% 19.35% 6.91% -2.13% 10.42% 100.00%
EY 6.95 8.85 5.26 14.72 -47.75 9.77 1.02 35.89%
  YoY % -21.47% 68.25% -64.27% 130.83% -588.74% 857.84% -
  Horiz. % 681.37% 867.65% 515.69% 1,443.14% -4,681.37% 957.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 59.17 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.42 0.51 0.86 0.62 0.58 0.37 1.12 -14.51%
  YoY % -17.65% -40.70% 38.71% 6.90% 56.76% -66.96% -
  Horiz. % 37.50% 45.54% 76.79% 55.36% 51.79% 33.04% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS