Highlights

[SYMLIFE] YoY 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 -     16.01%    YoY -     -64.46%
Quarter Report


View:


Show?  YoY % Horiz. %

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 63,679 61,387 90,269 83,865 99,717 44,061 37,557 8.81%
  YoY % 3.73% -32.00% 7.64% -15.90% 126.32% 17.32% -
  Horiz. % 169.55% 163.45% 240.35% 223.30% 265.51% 117.32% 100.00%
PBT 4,722 10,497 16,428 12,095 31,934 2,180 17,102 -18.60%
  YoY % -55.02% -36.10% 35.82% -62.13% 1,364.86% -87.25% -
  Horiz. % 27.61% 61.38% 96.06% 70.72% 186.73% 12.75% 100.00%
Tax -1,711 -3,481 -4,992 -1,622 -5,883 -1,857 -1,493 2.20%
  YoY % 50.85% 30.27% -207.77% 72.43% -216.80% -24.38% -
  Horiz. % 114.60% 233.15% 334.36% 108.64% 394.04% 124.38% 100.00%
NP 3,011 7,016 11,436 10,473 26,051 323 15,609 -23.13%
  YoY % -57.08% -38.65% 9.20% -59.80% 7,965.33% -97.93% -
  Horiz. % 19.29% 44.95% 73.27% 67.10% 166.90% 2.07% 100.00%
NP to SH 3,044 6,154 10,132 9,360 26,340 323 15,609 -23.00%
  YoY % -50.54% -39.26% 8.25% -64.46% 8,054.80% -97.93% -
  Horiz. % 19.50% 39.43% 64.91% 59.97% 168.75% 2.07% 100.00%
Tax Rate 36.23 % 33.16 % 30.39 % 13.41 % 18.42 % 85.18 % 8.73 % 25.55%
  YoY % 9.26% 9.11% 126.62% -27.20% -78.38% 875.72% -
  Horiz. % 415.01% 379.84% 348.11% 153.61% 211.00% 975.72% 100.00%
Total Cost 60,668 54,371 78,833 73,392 73,666 43,738 21,948 17.65%
  YoY % 11.58% -31.03% 7.41% -0.37% 68.43% 99.28% -
  Horiz. % 276.42% 247.73% 359.18% 334.39% 335.64% 199.28% 100.00%
Net Worth 425,063 407,531 414,090 386,138 356,720 419,899 516,026 -3.05%
  YoY % 4.30% -1.58% 7.24% 8.25% -15.05% -18.63% -
  Horiz. % 82.37% 78.97% 80.25% 74.83% 69.13% 81.37% 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 - - - - - - 113,782 -
  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 % - % - % - % - % - % - % 728.95 % -
  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 425,063 407,531 414,090 386,138 356,720 419,899 516,026 -3.05%
  YoY % 4.30% -1.58% 7.24% 8.25% -15.05% -18.63% -
  Horiz. % 82.37% 78.97% 80.25% 74.83% 69.13% 81.37% 100.00%
NOSH 274,234 273,511 293,681 308,910 318,500 322,999 320,513 -2.46%
  YoY % 0.26% -6.87% -4.93% -3.01% -1.39% 0.78% -
  Horiz. % 85.56% 85.34% 91.63% 96.38% 99.37% 100.78% 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 4.73 % 11.43 % 12.67 % 12.49 % 26.12 % 0.73 % 41.56 % -29.35%
  YoY % -58.62% -9.79% 1.44% -52.18% 3,478.08% -98.24% -
  Horiz. % 11.38% 27.50% 30.49% 30.05% 62.85% 1.76% 100.00%
ROE 0.72 % 1.51 % 2.45 % 2.42 % 7.38 % 0.08 % 3.02 % -20.49%
  YoY % -52.32% -38.37% 1.24% -67.21% 9,125.00% -97.35% -
  Horiz. % 23.84% 50.00% 81.13% 80.13% 244.37% 2.65% 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 23.22 22.44 30.74 27.15 31.31 13.64 11.72 11.55%
  YoY % 3.48% -27.00% 13.22% -13.29% 129.55% 16.38% -
  Horiz. % 198.12% 191.47% 262.29% 231.66% 267.15% 116.38% 100.00%
EPS 1.11 2.25 3.45 3.03 8.27 0.10 4.87 -21.05%
  YoY % -50.67% -34.78% 13.86% -63.36% 8,170.00% -97.95% -
  Horiz. % 22.79% 46.20% 70.84% 62.22% 169.82% 2.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 35.50 -
  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 - 600,572
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
RPS 10.60 10.22 15.03 13.96 16.60 7.34 6.25 8.81%
  YoY % 3.72% -32.00% 7.66% -15.90% 126.16% 17.44% -
  Horiz. % 169.60% 163.52% 240.48% 223.36% 265.60% 117.44% 100.00%
EPS 0.51 1.02 1.69 1.56 4.39 0.05 2.60 -22.93%
  YoY % -50.00% -39.64% 8.33% -64.46% 8,680.00% -98.08% -
  Horiz. % 19.62% 39.23% 65.00% 60.00% 168.85% 1.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 18.95 -
  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 0.7078 0.6786 0.6895 0.6430 0.5940 0.6992 0.8592 -3.05%
  YoY % 4.30% -1.58% 7.23% 8.25% -15.05% -18.62% -
  Horiz. % 82.38% 78.98% 80.25% 74.84% 69.13% 81.38% 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 4.18 2.85 2.34 4.20 2.08 6.67 6.06 -5.76%
  YoY % 46.67% 21.79% -44.29% 101.92% -68.82% 10.07% -
  Horiz. % 68.98% 47.03% 38.61% 69.31% 34.32% 110.07% 100.00%
P/EPS 87.39 28.44 20.87 37.62 7.86 910.00 14.58 33.15%
  YoY % 207.28% 36.27% -44.52% 378.63% -99.14% 6,141.43% -
  Horiz. % 599.38% 195.06% 143.14% 258.02% 53.91% 6,241.43% 100.00%
EY 1.14 3.52 4.79 2.66 12.72 0.11 6.86 -24.94%
  YoY % -67.61% -26.51% 80.08% -79.09% 11,463.64% -98.40% -
  Horiz. % 16.62% 51.31% 69.83% 38.78% 185.42% 1.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 50.00 -
  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 4.18 2.81 2.34 3.94 2.20 5.57 5.12 -3.19%
  YoY % 48.75% 20.09% -40.61% 79.09% -60.50% 8.79% -
  Horiz. % 81.64% 54.88% 45.70% 76.95% 42.97% 108.79% 100.00%
P/EPS 87.39 28.00 20.87 35.31 8.34 760.00 12.32 36.78%
  YoY % 212.11% 34.16% -40.89% 323.38% -98.90% 6,068.83% -
  Horiz. % 709.33% 227.27% 169.40% 286.61% 67.69% 6,168.83% 100.00%
EY 1.14 3.57 4.79 2.83 11.99 0.13 8.12 -26.94%
  YoY % -68.07% -25.47% 69.26% -76.40% 9,123.08% -98.40% -
  Horiz. % 14.04% 43.97% 58.99% 34.85% 147.66% 1.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 59.17 -
  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.
 


 

221  253  502  1293 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TDM 0.315+0.01 
 SAPNRG 0.2650.00 
 JAKS 1.35+0.05 
 XDL 0.105+0.005 
 HSI-C7K 0.26-0.005 
 HIAPTEK 0.225+0.02 
 HSI-H8F 0.230.00 
 KSTAR 0.075+0.005 
 ALAM 0.12-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers