Highlights

[SYMLIFE] QoQ Annualized Quarter Result on 2009-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 25-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Jun-2009  [#1]
Profit Trend QoQ -     27.70%    YoY -     -32.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 257,473 244,398 239,716 233,884 292,044 330,849 355,202 -19.32%
  QoQ % 5.35% 1.95% 2.49% -19.91% -11.73% -6.86% -
  Horiz. % 72.49% 68.81% 67.49% 65.85% 82.22% 93.14% 100.00%
PBT 50,704 45,396 43,438 44,888 38,113 48,221 61,450 -12.04%
  QoQ % 11.69% 4.51% -3.23% 17.78% -20.96% -21.53% -
  Horiz. % 82.51% 73.87% 70.69% 73.05% 62.02% 78.47% 100.00%
Tax -16,317 -14,554 -13,328 -12,732 -14,603 -15,512 -19,880 -12.35%
  QoQ % -12.11% -9.20% -4.68% 12.81% 5.86% 21.97% -
  Horiz. % 82.08% 73.21% 67.04% 64.04% 73.46% 78.03% 100.00%
NP 34,387 30,841 30,110 32,156 23,510 32,709 41,570 -11.89%
  QoQ % 11.50% 2.43% -6.36% 36.78% -28.12% -21.32% -
  Horiz. % 82.72% 74.19% 72.43% 77.35% 56.56% 78.68% 100.00%
NP to SH 27,726 23,846 24,020 23,424 18,343 27,756 37,564 -18.34%
  QoQ % 16.27% -0.72% 2.54% 27.70% -33.91% -26.11% -
  Horiz. % 73.81% 63.48% 63.94% 62.36% 48.83% 73.89% 100.00%
Tax Rate 32.18 % 32.06 % 30.68 % 28.36 % 38.32 % 32.17 % 32.35 % -0.35%
  QoQ % 0.37% 4.50% 8.18% -25.99% 19.12% -0.56% -
  Horiz. % 99.47% 99.10% 94.84% 87.67% 118.45% 99.44% 100.00%
Total Cost 223,086 213,557 209,606 201,728 268,534 298,140 313,632 -20.33%
  QoQ % 4.46% 1.89% 3.91% -24.88% -9.93% -4.94% -
  Horiz. % 71.13% 68.09% 66.83% 64.32% 85.62% 95.06% 100.00%
Net Worth 421,932 413,573 408,559 404,994 420,179 416,340 415,739 0.99%
  QoQ % 2.02% 1.23% 0.88% -3.61% 0.92% 0.14% -
  Horiz. % 101.49% 99.48% 98.27% 97.42% 101.07% 100.14% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 8,219 - - - 4,346 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 189.10% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 29.65 % - % - % - % 23.70 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.11% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 421,932 413,573 408,559 404,994 420,179 416,340 415,739 0.99%
  QoQ % 2.02% 1.23% 0.88% -3.61% 0.92% 0.14% -
  Horiz. % 101.49% 99.48% 98.27% 97.42% 101.07% 100.14% 100.00%
NOSH 273,982 273,889 274,200 273,644 289,778 293,197 294,850 -4.78%
  QoQ % 0.03% -0.11% 0.20% -5.57% -1.17% -0.56% -
  Horiz. % 92.92% 92.89% 93.00% 92.81% 98.28% 99.44% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.36 % 12.62 % 12.56 % 13.75 % 8.05 % 9.89 % 11.70 % 9.26%
  QoQ % 5.86% 0.48% -8.65% 70.81% -18.60% -15.47% -
  Horiz. % 114.19% 107.86% 107.35% 117.52% 68.80% 84.53% 100.00%
ROE 6.57 % 5.77 % 5.88 % 5.78 % 4.37 % 6.67 % 9.04 % -19.18%
  QoQ % 13.86% -1.87% 1.73% 32.27% -34.48% -26.22% -
  Horiz. % 72.68% 63.83% 65.04% 63.94% 48.34% 73.78% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 93.97 89.23 87.42 85.47 100.78 112.84 120.47 -15.28%
  QoQ % 5.31% 2.07% 2.28% -15.19% -10.69% -6.33% -
  Horiz. % 78.00% 74.07% 72.57% 70.95% 83.66% 93.67% 100.00%
EPS 10.12 8.71 8.76 8.56 6.33 9.47 12.74 -14.24%
  QoQ % 16.19% -0.57% 2.34% 35.23% -33.16% -25.67% -
  Horiz. % 79.43% 68.37% 68.76% 67.19% 49.69% 74.33% 100.00%
DPS 3.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5400 1.5100 1.4900 1.4800 1.4500 1.4200 1.4100 6.06%
  QoQ % 1.99% 1.34% 0.68% 2.07% 2.11% 0.71% -
  Horiz. % 109.22% 107.09% 105.67% 104.96% 102.84% 100.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 40.75 38.68 37.94 37.02 46.22 52.37 56.22 -19.32%
  QoQ % 5.35% 1.95% 2.49% -19.90% -11.74% -6.85% -
  Horiz. % 72.48% 68.80% 67.48% 65.85% 82.21% 93.15% 100.00%
EPS 4.39 3.77 3.80 3.71 2.90 4.39 5.95 -18.36%
  QoQ % 16.45% -0.79% 2.43% 27.93% -33.94% -26.22% -
  Horiz. % 73.78% 63.36% 63.87% 62.35% 48.74% 73.78% 100.00%
DPS 1.30 0.00 0.00 0.00 0.69 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 188.41% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6678 0.6546 0.6467 0.6410 0.6650 0.6590 0.6580 0.99%
  QoQ % 2.02% 1.22% 0.89% -3.61% 0.91% 0.15% -
  Horiz. % 101.49% 99.48% 98.28% 97.42% 101.06% 100.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.6500 0.6000 0.6400 0.6400 0.5400 0.7000 0.7200 -
P/RPS 0.69 0.67 0.73 0.75 0.54 0.62 0.60 9.77%
  QoQ % 2.99% -8.22% -2.67% 38.89% -12.90% 3.33% -
  Horiz. % 115.00% 111.67% 121.67% 125.00% 90.00% 103.33% 100.00%
P/EPS 6.42 6.89 7.31 7.48 8.53 7.39 5.65 8.90%
  QoQ % -6.82% -5.75% -2.27% -12.31% 15.43% 30.80% -
  Horiz. % 113.63% 121.95% 129.38% 132.39% 150.97% 130.80% 100.00%
EY 15.57 14.51 13.69 13.38 11.72 13.52 17.69 -8.17%
  QoQ % 7.31% 5.99% 2.32% 14.16% -13.31% -23.57% -
  Horiz. % 88.02% 82.02% 77.39% 75.64% 66.25% 76.43% 100.00%
DY 4.62 0.00 0.00 0.00 2.78 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.19% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.42 0.40 0.43 0.43 0.37 0.49 0.51 -12.15%
  QoQ % 5.00% -6.98% 0.00% 16.22% -24.49% -3.92% -
  Horiz. % 82.35% 78.43% 84.31% 84.31% 72.55% 96.08% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 12/11/09 25/08/09 27/05/09 26/02/09 27/11/08 -
Price 0.6500 0.6200 0.6300 0.6400 0.6000 0.5600 0.7200 -
P/RPS 0.69 0.69 0.72 0.75 0.60 0.50 0.60 9.77%
  QoQ % 0.00% -4.17% -4.00% 25.00% 20.00% -16.67% -
  Horiz. % 115.00% 115.00% 120.00% 125.00% 100.00% 83.33% 100.00%
P/EPS 6.42 7.12 7.19 7.48 9.48 5.92 5.65 8.90%
  QoQ % -9.83% -0.97% -3.88% -21.10% 60.14% 4.78% -
  Horiz. % 113.63% 126.02% 127.26% 132.39% 167.79% 104.78% 100.00%
EY 15.57 14.04 13.90 13.38 10.55 16.90 17.69 -8.17%
  QoQ % 10.90% 1.01% 3.89% 26.82% -37.57% -4.47% -
  Horiz. % 88.02% 79.37% 78.58% 75.64% 59.64% 95.53% 100.00%
DY 4.62 0.00 0.00 0.00 2.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 184.80% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.42 0.41 0.42 0.43 0.41 0.39 0.51 -12.15%
  QoQ % 2.44% -2.38% -2.33% 4.88% 5.13% -23.53% -
  Horiz. % 82.35% 80.39% 82.35% 84.31% 80.39% 76.47% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

424  546  652  920 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.285-0.015 
 DNEX-WD 0.060.00 
 FINTEC 0.0750.00 
 PBBANK 4.41+0.15 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 QES 0.385+0.02 
 AT 0.17-0.005 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS