Highlights

[SYMLIFE] YoY Quarter Result on 2006-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 28-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2007
Quarter 31-Dec-2006  [#3]
Profit Trend QoQ -     -42.37%    YoY -     888.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 CAGR
Revenue 63,441 70,536 70,991 71,531 47,286 42,180 42,485 6.62%
  YoY % -10.06% -0.64% -0.75% 51.27% 12.11% -0.72% -
  Horiz. % 149.33% 166.03% 167.10% 168.37% 111.30% 99.28% 100.00%
PBT 12,328 5,441 23,305 17,161 2,276 8,544 2,946 25.70%
  YoY % 126.58% -76.65% 35.80% 654.00% -73.36% 190.02% -
  Horiz. % 418.47% 184.69% 791.07% 582.52% 77.26% 290.02% 100.00%
Tax -4,252 -1,694 -3,413 -1,417 -741 -4,506 -344 49.46%
  YoY % -151.00% 50.37% -140.86% -91.23% 83.56% -1,209.88% -
  Horiz. % 1,236.05% 492.44% 992.15% 411.92% 215.41% 1,309.88% 100.00%
NP 8,076 3,747 19,892 15,744 1,535 4,038 2,602 19.84%
  YoY % 115.53% -81.16% 26.35% 925.67% -61.99% 55.19% -
  Horiz. % 310.38% 144.00% 764.49% 605.07% 58.99% 155.19% 100.00%
NP to SH 5,875 2,035 19,027 15,179 1,535 4,038 2,602 13.90%
  YoY % 188.70% -89.30% 25.35% 888.86% -61.99% 55.19% -
  Horiz. % 225.79% 78.21% 731.25% 583.36% 58.99% 155.19% 100.00%
Tax Rate 34.49 % 31.13 % 14.64 % 8.26 % 32.56 % 52.74 % 11.68 % 18.89%
  YoY % 10.79% 112.64% 77.24% -74.63% -38.26% 351.54% -
  Horiz. % 295.29% 266.52% 125.34% 70.72% 278.77% 451.54% 100.00%
Total Cost 55,365 66,789 51,099 55,787 45,751 38,142 39,883 5.38%
  YoY % -17.10% 30.71% -8.40% 21.94% 19.95% -4.37% -
  Horiz. % 138.82% 167.46% 128.12% 139.88% 114.71% 95.63% 100.00%
Net Worth 414,544 412,814 401,044 372,315 431,718 519,171 317,317 4.36%
  YoY % 0.42% 2.93% 7.72% -13.76% -16.84% 63.61% -
  Horiz. % 130.64% 130.10% 126.39% 117.33% 136.05% 163.61% 100.00%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 CAGR
Net Worth 414,544 412,814 401,044 372,315 431,718 519,171 317,317 4.36%
  YoY % 0.42% 2.93% 7.72% -13.76% -16.84% 63.61% -
  Horiz. % 130.64% 130.10% 126.39% 117.33% 136.05% 163.61% 100.00%
NOSH 274,532 290,714 301,537 318,218 319,791 320,476 317,317 -2.29%
  YoY % -5.57% -3.59% -5.24% -0.49% -0.21% 1.00% -
  Horiz. % 86.52% 91.62% 95.03% 100.28% 100.78% 101.00% 100.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 CAGR
NP Margin 12.73 % 5.31 % 28.02 % 22.01 % 3.25 % 9.57 % 6.12 % 12.42%
  YoY % 139.74% -81.05% 27.31% 577.23% -66.04% 56.37% -
  Horiz. % 208.01% 86.76% 457.84% 359.64% 53.10% 156.37% 100.00%
ROE 1.42 % 0.49 % 4.74 % 4.08 % 0.36 % 0.78 % 0.82 % 9.17%
  YoY % 189.80% -89.66% 16.18% 1,033.33% -53.85% -4.88% -
  Horiz. % 173.17% 59.76% 578.05% 497.56% 43.90% 95.12% 100.00%
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 CAGR
RPS 23.11 24.26 23.54 22.48 14.79 13.16 13.39 9.11%
  YoY % -4.74% 3.06% 4.72% 51.99% 12.39% -1.72% -
  Horiz. % 172.59% 181.18% 175.80% 167.89% 110.46% 98.28% 100.00%
EPS 2.14 0.70 6.31 4.77 0.48 1.26 0.82 16.57%
  YoY % 205.71% -88.91% 32.29% 893.75% -61.90% 53.66% -
  Horiz. % 260.98% 85.37% 769.51% 581.71% 58.54% 153.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5100 1.4200 1.3300 1.1700 1.3500 1.6200 1.0000 6.81%
  YoY % 6.34% 6.77% 13.68% -13.33% -16.67% 62.00% -
  Horiz. % 151.00% 142.00% 133.00% 117.00% 135.00% 162.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 CAGR
RPS 10.56 11.74 11.82 11.91 7.87 7.02 7.07 6.62%
  YoY % -10.05% -0.68% -0.76% 51.33% 12.11% -0.71% -
  Horiz. % 149.36% 166.05% 167.19% 168.46% 111.32% 99.29% 100.00%
EPS 0.98 0.34 3.17 2.53 0.26 0.67 0.43 14.07%
  YoY % 188.24% -89.27% 25.30% 873.08% -61.19% 55.81% -
  Horiz. % 227.91% 79.07% 737.21% 588.37% 60.47% 155.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6902 0.6874 0.6678 0.6199 0.7188 0.8645 0.5284 4.36%
  YoY % 0.41% 2.94% 7.73% -13.76% -16.85% 63.61% -
  Horiz. % 130.62% 130.09% 126.38% 117.32% 136.03% 163.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 30/09/04 30/09/03 -
Price 0.6000 0.7000 1.0400 0.8100 0.6900 0.7900 0.9200 -
P/RPS 2.60 2.89 4.42 3.60 4.67 6.00 6.87 -14.38%
  YoY % -10.03% -34.62% 22.78% -22.91% -22.17% -12.66% -
  Horiz. % 37.85% 42.07% 64.34% 52.40% 67.98% 87.34% 100.00%
P/EPS 28.04 100.00 16.48 16.98 143.75 62.70 112.20 -19.88%
  YoY % -71.96% 506.80% -2.94% -88.19% 129.27% -44.12% -
  Horiz. % 24.99% 89.13% 14.69% 15.13% 128.12% 55.88% 100.00%
EY 3.57 1.00 6.07 5.89 0.70 1.59 0.89 24.86%
  YoY % 257.00% -83.53% 3.06% 741.43% -55.97% 78.65% -
  Horiz. % 401.12% 112.36% 682.02% 661.80% 78.65% 178.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.40 0.49 0.78 0.69 0.51 0.49 0.92 -12.46%
  YoY % -18.37% -37.18% 13.04% 35.29% 4.08% -46.74% -
  Horiz. % 43.48% 53.26% 84.78% 75.00% 55.43% 53.26% 100.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 CAGR
Date 24/02/10 26/02/09 28/02/08 28/02/07 27/02/06 25/11/04 21/11/03 -
Price 0.6200 0.5600 0.8900 0.8800 0.7100 0.9000 0.9100 -
P/RPS 2.68 2.31 3.78 3.91 4.80 6.84 6.80 -13.83%
  YoY % 16.02% -38.89% -3.32% -18.54% -29.82% 0.59% -
  Horiz. % 39.41% 33.97% 55.59% 57.50% 70.59% 100.59% 100.00%
P/EPS 28.97 80.00 14.10 18.45 147.92 71.43 110.98 -19.32%
  YoY % -63.79% 467.38% -23.58% -87.53% 107.08% -35.64% -
  Horiz. % 26.10% 72.09% 12.70% 16.62% 133.29% 64.36% 100.00%
EY 3.45 1.25 7.09 5.42 0.68 1.40 0.90 23.95%
  YoY % 176.00% -82.37% 30.81% 697.06% -51.43% 55.56% -
  Horiz. % 383.33% 138.89% 787.78% 602.22% 75.56% 155.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.41 0.39 0.67 0.75 0.53 0.56 0.91 -11.96%
  YoY % 5.13% -41.79% -10.67% 41.51% -5.36% -38.46% -
  Horiz. % 45.05% 42.86% 73.63% 82.42% 58.24% 61.54% 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.
 


 

244  268  500  1248 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.105+0.015 
 HSI-C7K 0.28+0.005 
 MUDAJYA 0.43+0.01 
 RSAWIT 0.335+0.035 
 TDM 0.29+0.015 
 HSI-H8F 0.22-0.03 
 PUC 0.045+0.01 
 HUBLINE 0.050.00 
 MATANG 0.095+0.01 
 SANICHI 0.07+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers