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 - 631,804
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
RPS 10.08 9.72 14.29 13.27 15.78 6.97 5.94 8.82%
  YoY % 3.70% -31.98% 7.69% -15.91% 126.40% 17.34% -
  Horiz. % 169.70% 163.64% 240.57% 223.40% 265.66% 117.34% 100.00%
EPS 0.48 0.97 1.60 1.48 4.17 0.05 2.47 -23.04%
  YoY % -50.52% -39.38% 8.11% -64.51% 8,240.00% -97.98% -
  Horiz. % 19.43% 39.27% 64.78% 59.92% 168.83% 2.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 18.01 -
  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 0.6728 0.6450 0.6554 0.6112 0.5646 0.6646 0.8168 -3.05%
  YoY % 4.31% -1.59% 7.23% 8.25% -15.05% -18.63% -
  Horiz. % 82.37% 78.97% 80.24% 74.83% 69.12% 81.37% 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.
 


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
 
 

551  376  631  906 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 KANGER 0.1850.00 
 VIVOCOM 1.14+0.13 
 BINTAI 0.83+0.035 
 KNM 0.205+0.005 
 BIOHLDG 0.32+0.005 
 TNLOGIS 0.87+0.105 
 TDM 0.29+0.025 
 SANICHI 0.06-0.005 

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