Highlights

[SYMLIFE] QoQ Annualized Quarter Result on 2010-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     -27.07%    YoY -     -13.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 243,780 207,626 233,778 212,840 257,473 244,398 239,716 1.13%
  QoQ % 17.41% -11.19% 9.84% -17.34% 5.35% 1.95% -
  Horiz. % 101.70% 86.61% 97.52% 88.79% 107.41% 101.95% 100.00%
PBT 20,324 20,673 24,140 29,392 50,704 45,396 43,438 -39.76%
  QoQ % -1.69% -14.36% -17.87% -42.03% 11.69% 4.51% -
  Horiz. % 46.79% 47.59% 55.57% 67.66% 116.73% 104.51% 100.00%
Tax -8,434 -6,888 -8,028 -9,212 -16,317 -14,554 -13,328 -26.31%
  QoQ % -22.44% 14.20% 12.85% 43.54% -12.11% -9.20% -
  Horiz. % 63.28% 51.68% 60.23% 69.12% 122.43% 109.20% 100.00%
NP 11,890 13,785 16,112 20,180 34,387 30,841 30,110 -46.21%
  QoQ % -13.75% -14.44% -20.16% -41.32% 11.50% 2.43% -
  Horiz. % 39.49% 45.78% 53.51% 67.02% 114.20% 102.43% 100.00%
NP to SH 12,359 13,873 16,198 20,220 27,726 23,846 24,020 -35.82%
  QoQ % -10.92% -14.35% -19.89% -27.07% 16.27% -0.72% -
  Horiz. % 51.45% 57.76% 67.44% 84.18% 115.43% 99.28% 100.00%
Tax Rate 41.50 % 33.32 % 33.26 % 31.34 % 32.18 % 32.06 % 30.68 % 22.33%
  QoQ % 24.55% 0.18% 6.13% -2.61% 0.37% 4.50% -
  Horiz. % 135.27% 108.60% 108.41% 102.15% 104.89% 104.50% 100.00%
Total Cost 231,890 193,841 217,666 192,660 223,086 213,557 209,606 6.97%
  QoQ % 19.63% -10.95% 12.98% -13.64% 4.46% 1.89% -
  Horiz. % 110.63% 92.48% 103.85% 91.92% 106.43% 101.89% 100.00%
Net Worth 429,951 427,152 424,103 428,576 421,932 413,573 408,559 3.46%
  QoQ % 0.66% 0.72% -1.04% 1.57% 2.02% 1.23% -
  Horiz. % 105.24% 104.55% 103.80% 104.90% 103.27% 101.23% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 5,477 - - - 8,219 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.64% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 44.32 % - % - % - % 29.65 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.48% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 429,951 427,152 424,103 428,576 421,932 413,573 408,559 3.46%
  QoQ % 0.66% 0.72% -1.04% 1.57% 2.02% 1.23% -
  Horiz. % 105.24% 104.55% 103.80% 104.90% 103.27% 101.23% 100.00%
NOSH 273,854 273,815 273,614 274,728 273,982 273,889 274,200 -0.08%
  QoQ % 0.01% 0.07% -0.41% 0.27% 0.03% -0.11% -
  Horiz. % 99.87% 99.86% 99.79% 100.19% 99.92% 99.89% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.88 % 6.64 % 6.89 % 9.48 % 13.36 % 12.62 % 12.56 % -46.78%
  QoQ % -26.51% -3.63% -27.32% -29.04% 5.86% 0.48% -
  Horiz. % 38.85% 52.87% 54.86% 75.48% 106.37% 100.48% 100.00%
ROE 2.87 % 3.25 % 3.82 % 4.72 % 6.57 % 5.77 % 5.88 % -38.03%
  QoQ % -11.69% -14.92% -19.07% -28.16% 13.86% -1.87% -
  Horiz. % 48.81% 55.27% 64.97% 80.27% 111.73% 98.13% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 89.02 75.83 85.44 77.47 93.97 89.23 87.42 1.22%
  QoQ % 17.39% -11.25% 10.29% -17.56% 5.31% 2.07% -
  Horiz. % 101.83% 86.74% 97.74% 88.62% 107.49% 102.07% 100.00%
EPS 4.51 5.07 5.92 7.36 10.12 8.71 8.76 -35.79%
  QoQ % -11.05% -14.36% -19.57% -27.27% 16.19% -0.57% -
  Horiz. % 51.48% 57.88% 67.58% 84.02% 115.53% 99.43% 100.00%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5700 1.5600 1.5500 1.5600 1.5400 1.5100 1.4900 3.55%
  QoQ % 0.64% 0.65% -0.64% 1.30% 1.99% 1.34% -
  Horiz. % 105.37% 104.70% 104.03% 104.70% 103.36% 101.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 716,445
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 34.03 28.98 32.63 29.71 35.94 34.11 33.46 1.13%
  QoQ % 17.43% -11.19% 9.83% -17.33% 5.36% 1.94% -
  Horiz. % 101.70% 86.61% 97.52% 88.79% 107.41% 101.94% 100.00%
EPS 1.73 1.94 2.26 2.82 3.87 3.33 3.35 -35.66%
  QoQ % -10.82% -14.16% -19.86% -27.13% 16.22% -0.60% -
  Horiz. % 51.64% 57.91% 67.46% 84.18% 115.52% 99.40% 100.00%
DPS 0.76 0.00 0.00 0.00 1.15 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.09% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6001 0.5962 0.5920 0.5982 0.5889 0.5773 0.5703 3.46%
  QoQ % 0.65% 0.71% -1.04% 1.58% 2.01% 1.23% -
  Horiz. % 105.23% 104.54% 103.81% 104.89% 103.26% 101.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.1100 1.0500 0.9700 0.7000 0.6500 0.6000 0.6400 -
P/RPS 1.25 1.38 1.14 0.90 0.69 0.67 0.73 43.17%
  QoQ % -9.42% 21.05% 26.67% 30.43% 2.99% -8.22% -
  Horiz. % 171.23% 189.04% 156.16% 123.29% 94.52% 91.78% 100.00%
P/EPS 24.60 20.72 16.39 9.51 6.42 6.89 7.31 124.73%
  QoQ % 18.73% 26.42% 72.34% 48.13% -6.82% -5.75% -
  Horiz. % 336.53% 283.45% 224.21% 130.10% 87.82% 94.25% 100.00%
EY 4.07 4.83 6.10 10.51 15.57 14.51 13.69 -55.49%
  QoQ % -15.73% -20.82% -41.96% -32.50% 7.31% 5.99% -
  Horiz. % 29.73% 35.28% 44.56% 76.77% 113.73% 105.99% 100.00%
DY 1.80 0.00 0.00 0.00 4.62 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.96% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.71 0.67 0.63 0.45 0.42 0.40 0.43 39.74%
  QoQ % 5.97% 6.35% 40.00% 7.14% 5.00% -6.98% -
  Horiz. % 165.12% 155.81% 146.51% 104.65% 97.67% 93.02% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 24/02/11 23/11/10 25/08/10 26/05/10 24/02/10 12/11/09 -
Price 1.0000 1.1500 0.9700 0.9500 0.6500 0.6200 0.6300 -
P/RPS 1.12 1.52 1.14 1.23 0.69 0.69 0.72 34.29%
  QoQ % -26.32% 33.33% -7.32% 78.26% 0.00% -4.17% -
  Horiz. % 155.56% 211.11% 158.33% 170.83% 95.83% 95.83% 100.00%
P/EPS 22.16 22.70 16.39 12.91 6.42 7.12 7.19 111.93%
  QoQ % -2.38% 38.50% 26.96% 101.09% -9.83% -0.97% -
  Horiz. % 308.21% 315.72% 227.96% 179.55% 89.29% 99.03% 100.00%
EY 4.51 4.41 6.10 7.75 15.57 14.04 13.90 -52.81%
  QoQ % 2.27% -27.70% -21.29% -50.22% 10.90% 1.01% -
  Horiz. % 32.45% 31.73% 43.88% 55.76% 112.01% 101.01% 100.00%
DY 2.00 0.00 0.00 0.00 4.62 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.29% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.64 0.74 0.63 0.61 0.42 0.41 0.42 32.45%
  QoQ % -13.51% 17.46% 3.28% 45.24% 2.44% -2.38% -
  Horiz. % 152.38% 176.19% 150.00% 145.24% 100.00% 97.62% 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
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS