Highlights

[SYMLIFE] YoY TTM 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 -     -26.56%    YoY -     44.96%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/06/04 CAGR
Revenue 254,504 234,301 313,877 324,246 168,740 38,568 183,113 5.40%
  YoY % 8.62% -25.35% -3.20% 92.16% 337.51% -78.94% -
  Horiz. % 138.99% 127.95% 171.41% 177.07% 92.15% 21.06% 100.00%
PBT 41,055 29,107 65,658 60,448 42,339 6,090 -15,652 -
  YoY % 41.05% -55.67% 8.62% 42.77% 595.22% 138.91% -
  Horiz. % -262.30% -185.96% -419.49% -386.20% -270.50% -38.91% 100.00%
Tax -13,667 -11,327 -15,378 -11,031 -9,172 -2,089 -5,279 16.43%
  YoY % -20.66% 26.34% -39.41% -20.27% -339.06% 60.43% -
  Horiz. % 258.89% 214.57% 291.31% 208.96% 173.75% 39.57% 100.00%
NP 27,388 17,780 50,280 49,417 33,167 4,001 -20,931 -
  YoY % 54.04% -64.64% 1.75% 48.99% 728.97% 119.12% -
  Horiz. % -130.85% -84.95% -240.22% -236.09% -158.46% -19.12% 100.00%
NP to SH 23,815 11,571 48,056 46,956 32,393 4,001 -20,931 -
  YoY % 105.82% -75.92% 2.34% 44.96% 709.62% 119.12% -
  Horiz. % -113.78% -55.28% -229.59% -224.34% -154.76% -19.12% 100.00%
Tax Rate 33.29 % 38.92 % 23.42 % 18.25 % 21.66 % 34.30 % - % -
  YoY % -14.47% 66.18% 28.33% -15.74% -36.85% 0.00% -
  Horiz. % 97.06% 113.47% 68.28% 53.21% 63.15% 100.00% -
Total Cost 227,116 216,521 263,597 274,829 135,573 34,567 204,044 1.73%
  YoY % 4.89% -17.86% -4.09% 102.72% 292.20% -83.06% -
  Horiz. % 111.31% 106.11% 129.19% 134.69% 66.44% 16.94% 100.00%
Net Worth 425,063 407,531 414,090 386,138 356,720 322,999 516,026 -3.05%
  YoY % 4.30% -1.58% 7.24% 8.25% 10.44% -37.41% -
  Horiz. % 82.37% 78.97% 80.25% 74.83% 69.13% 62.59% 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 8,224 4,217 8,936 7,798 0 8,007 3,203 16.27%
  YoY % 95.03% -52.81% 14.59% 0.00% 0.00% 149.95% -
  Horiz. % 256.71% 131.62% 278.93% 243.41% 0.00% 249.95% 100.00%
Div Payout % 34.54 % 36.44 % 18.60 % 16.61 % - % 200.15 % - % -
  YoY % -5.21% 95.91% 11.98% 0.00% 0.00% 0.00% -
  Horiz. % 17.26% 18.21% 9.29% 8.30% 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 425,063 407,531 414,090 386,138 356,720 322,999 516,026 -3.05%
  YoY % 4.30% -1.58% 7.24% 8.25% 10.44% -37.41% -
  Horiz. % 82.37% 78.97% 80.25% 74.83% 69.13% 62.59% 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 10.76 % 7.59 % 16.02 % 15.24 % 19.66 % 10.37 % -11.43 % -
  YoY % 41.77% -52.62% 5.12% -22.48% 89.59% 190.73% -
  Horiz. % -94.14% -66.40% -140.16% -133.33% -172.00% -90.73% 100.00%
ROE 5.60 % 2.84 % 11.61 % 12.16 % 9.08 % 1.24 % -4.06 % -
  YoY % 97.18% -75.54% -4.52% 33.92% 632.26% 130.54% -
  Horiz. % -137.93% -69.95% -285.96% -299.51% -223.65% -30.54% 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 92.81 85.66 106.88 104.96 52.98 11.94 57.13 8.07%
  YoY % 8.35% -19.85% 1.83% 98.11% 343.72% -79.10% -
  Horiz. % 162.45% 149.94% 187.08% 183.72% 92.74% 20.90% 100.00%
EPS 8.68 4.23 16.36 15.20 10.17 1.24 -6.53 -
  YoY % 105.20% -74.14% 7.63% 49.46% 720.16% 118.99% -
  Horiz. % -132.92% -64.78% -250.54% -232.77% -155.74% -18.99% 100.00%
DPS 3.00 1.54 3.04 2.52 0.00 2.50 1.00 19.20%
  YoY % 94.81% -49.34% 20.63% 0.00% 0.00% 150.00% -
  Horiz. % 300.00% 154.00% 304.00% 252.00% 0.00% 250.00% 100.00%
NAPS 1.5500 1.4900 1.4100 1.2500 1.1200 1.0000 1.6100 -0.61%
  YoY % 4.03% 5.67% 12.80% 11.61% 12.00% -37.89% -
  Horiz. % 96.27% 92.55% 87.58% 77.64% 69.57% 62.11% 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 42.38 39.01 52.26 53.99 28.10 6.42 30.49 5.41%
  YoY % 8.64% -25.35% -3.20% 92.14% 337.69% -78.94% -
  Horiz. % 139.00% 127.94% 171.40% 177.07% 92.16% 21.06% 100.00%
EPS 3.97 1.93 8.00 7.82 5.39 0.67 -3.49 -
  YoY % 105.70% -75.88% 2.30% 45.08% 704.48% 119.20% -
  Horiz. % -113.75% -55.30% -229.23% -224.07% -154.44% -19.20% 100.00%
DPS 1.37 0.70 1.49 1.30 0.00 1.33 0.53 16.40%
  YoY % 95.71% -53.02% 14.62% 0.00% 0.00% 150.94% -
  Horiz. % 258.49% 132.08% 281.13% 245.28% 0.00% 250.94% 100.00%
NAPS 0.7078 0.6786 0.6895 0.6430 0.5940 0.5378 0.8592 -3.05%
  YoY % 4.30% -1.58% 7.23% 8.25% 10.45% -37.41% -
  Horiz. % 82.38% 78.98% 80.25% 74.84% 69.13% 62.59% 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 1.05 0.75 0.67 1.09 1.23 7.62 1.24 -2.62%
  YoY % 40.00% 11.94% -38.53% -11.38% -83.86% 514.52% -
  Horiz. % 84.68% 60.48% 54.03% 87.90% 99.19% 614.52% 100.00%
P/EPS 11.17 15.13 4.40 7.50 6.39 73.46 -10.87 -
  YoY % -26.17% 243.86% -41.33% 17.37% -91.30% 775.80% -
  Horiz. % -102.76% -139.19% -40.48% -69.00% -58.79% -675.80% 100.00%
EY 8.95 6.61 22.73 13.33 15.65 1.36 -9.20 -
  YoY % 35.40% -70.92% 70.52% -14.82% 1,050.74% 114.78% -
  Horiz. % -97.28% -71.85% -247.07% -144.89% -170.11% -14.78% 100.00%
DY 3.09 2.41 4.23 2.21 0.00 2.75 1.41 13.36%
  YoY % 28.22% -43.03% 91.40% 0.00% 0.00% 95.04% -
  Horiz. % 219.15% 170.92% 300.00% 156.74% 0.00% 195.04% 100.00%
P/NAPS 0.63 0.43 0.51 0.91 0.58 0.91 0.44 5.91%
  YoY % 46.51% -15.69% -43.96% 56.90% -36.26% 106.82% -
  Horiz. % 143.18% 97.73% 115.91% 206.82% 131.82% 206.82% 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 1.05 0.74 0.67 1.02 1.30 6.36 1.05 -
  YoY % 41.89% 10.45% -34.31% -21.54% -79.56% 505.71% -
  Horiz. % 100.00% 70.48% 63.81% 97.14% 123.81% 605.71% 100.00%
P/EPS 11.17 14.89 4.40 7.04 6.78 61.35 -9.19 -
  YoY % -24.98% 238.41% -37.50% 3.83% -88.95% 767.57% -
  Horiz. % -121.55% -162.02% -47.88% -76.61% -73.78% -667.57% 100.00%
EY 8.95 6.72 22.73 14.21 14.74 1.63 -10.88 -
  YoY % 33.18% -70.44% 59.96% -3.60% 804.29% 114.98% -
  Horiz. % -82.26% -61.76% -208.92% -130.61% -135.48% -14.98% 100.00%
DY 3.09 2.45 4.23 2.36 0.00 3.29 1.67 10.34%
  YoY % 26.12% -42.08% 79.24% 0.00% 0.00% 97.01% -
  Horiz. % 185.03% 146.71% 253.29% 141.32% 0.00% 197.01% 100.00%
P/NAPS 0.63 0.42 0.51 0.86 0.62 0.76 0.37 8.88%
  YoY % 50.00% -17.65% -40.70% 38.71% -18.42% 105.41% -
  Horiz. % 170.27% 113.51% 137.84% 232.43% 167.57% 205.41% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers