Highlights

[SYMLIFE] QoQ Annualized Quarter Result on 2010-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 23-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     -19.89%    YoY -     -32.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 249,392 243,780 207,626 233,778 212,840 257,473 244,398 1.36%
  QoQ % 2.30% 17.41% -11.19% 9.84% -17.34% 5.35% -
  Horiz. % 102.04% 99.75% 84.95% 95.65% 87.09% 105.35% 100.00%
PBT 44,468 20,324 20,673 24,140 29,392 50,704 45,396 -1.37%
  QoQ % 118.80% -1.69% -14.36% -17.87% -42.03% 11.69% -
  Horiz. % 97.96% 44.77% 45.54% 53.18% 64.75% 111.69% 100.00%
Tax -13,632 -8,434 -6,888 -8,028 -9,212 -16,317 -14,554 -4.28%
  QoQ % -61.63% -22.44% 14.20% 12.85% 43.54% -12.11% -
  Horiz. % 93.66% 57.95% 47.33% 55.16% 63.29% 112.11% 100.00%
NP 30,836 11,890 13,785 16,112 20,180 34,387 30,841 -0.01%
  QoQ % 159.34% -13.75% -14.44% -20.16% -41.32% 11.50% -
  Horiz. % 99.98% 38.55% 44.70% 52.24% 65.43% 111.50% 100.00%
NP to SH 31,344 12,359 13,873 16,198 20,220 27,726 23,846 20.05%
  QoQ % 153.61% -10.92% -14.35% -19.89% -27.07% 16.27% -
  Horiz. % 131.44% 51.83% 58.18% 67.93% 84.79% 116.27% 100.00%
Tax Rate 30.66 % 41.50 % 33.32 % 33.26 % 31.34 % 32.18 % 32.06 % -2.94%
  QoQ % -26.12% 24.55% 0.18% 6.13% -2.61% 0.37% -
  Horiz. % 95.63% 129.44% 103.93% 103.74% 97.75% 100.37% 100.00%
Total Cost 218,556 231,890 193,841 217,666 192,660 223,086 213,557 1.56%
  QoQ % -5.75% 19.63% -10.95% 12.98% -13.64% 4.46% -
  Horiz. % 102.34% 108.58% 90.77% 101.92% 90.21% 104.46% 100.00%
Net Worth 438,377 429,951 427,152 424,103 428,576 421,932 413,573 3.97%
  QoQ % 1.96% 0.66% 0.72% -1.04% 1.57% 2.02% -
  Horiz. % 106.00% 103.96% 103.28% 102.55% 103.63% 102.02% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 5,477 - - - 8,219 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 149.48% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 438,377 429,951 427,152 424,103 428,576 421,932 413,573 3.97%
  QoQ % 1.96% 0.66% 0.72% -1.04% 1.57% 2.02% -
  Horiz. % 106.00% 103.96% 103.28% 102.55% 103.63% 102.02% 100.00%
NOSH 273,986 273,854 273,815 273,614 274,728 273,982 273,889 0.02%
  QoQ % 0.05% 0.01% 0.07% -0.41% 0.27% 0.03% -
  Horiz. % 100.04% 99.99% 99.97% 99.90% 100.31% 100.03% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.36 % 4.88 % 6.64 % 6.89 % 9.48 % 13.36 % 12.62 % -1.38%
  QoQ % 153.28% -26.51% -3.63% -27.32% -29.04% 5.86% -
  Horiz. % 97.94% 38.67% 52.61% 54.60% 75.12% 105.86% 100.00%
ROE 7.15 % 2.87 % 3.25 % 3.82 % 4.72 % 6.57 % 5.77 % 15.41%
  QoQ % 149.13% -11.69% -14.92% -19.07% -28.16% 13.86% -
  Horiz. % 123.92% 49.74% 56.33% 66.20% 81.80% 113.86% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 91.02 89.02 75.83 85.44 77.47 93.97 89.23 1.34%
  QoQ % 2.25% 17.39% -11.25% 10.29% -17.56% 5.31% -
  Horiz. % 102.01% 99.76% 84.98% 95.75% 86.82% 105.31% 100.00%
EPS 11.44 4.51 5.07 5.92 7.36 10.12 8.71 19.99%
  QoQ % 153.66% -11.05% -14.36% -19.57% -27.27% 16.19% -
  Horiz. % 131.34% 51.78% 58.21% 67.97% 84.50% 116.19% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6000 1.5700 1.5600 1.5500 1.5600 1.5400 1.5100 3.95%
  QoQ % 1.91% 0.64% 0.65% -0.64% 1.30% 1.99% -
  Horiz. % 105.96% 103.97% 103.31% 102.65% 103.31% 101.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 41.53 40.59 34.57 38.93 35.44 42.87 40.69 1.38%
  QoQ % 2.32% 17.41% -11.20% 9.85% -17.33% 5.36% -
  Horiz. % 102.06% 99.75% 84.96% 95.67% 87.10% 105.36% 100.00%
EPS 5.22 2.06 2.31 2.70 3.37 4.62 3.97 20.08%
  QoQ % 153.40% -10.82% -14.44% -19.88% -27.06% 16.37% -
  Horiz. % 131.49% 51.89% 58.19% 68.01% 84.89% 116.37% 100.00%
DPS 0.00 0.91 0.00 0.00 0.00 1.37 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.42% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.7299 0.7159 0.7112 0.7062 0.7136 0.7026 0.6886 3.97%
  QoQ % 1.96% 0.66% 0.71% -1.04% 1.57% 2.03% -
  Horiz. % 106.00% 103.96% 103.28% 102.56% 103.63% 102.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.9800 1.1100 1.0500 0.9700 0.7000 0.6500 0.6000 -
P/RPS 1.08 1.25 1.38 1.14 0.90 0.69 0.67 37.60%
  QoQ % -13.60% -9.42% 21.05% 26.67% 30.43% 2.99% -
  Horiz. % 161.19% 186.57% 205.97% 170.15% 134.33% 102.99% 100.00%
P/EPS 8.57 24.60 20.72 16.39 9.51 6.42 6.89 15.70%
  QoQ % -65.16% 18.73% 26.42% 72.34% 48.13% -6.82% -
  Horiz. % 124.38% 357.04% 300.73% 237.88% 138.03% 93.18% 100.00%
EY 11.67 4.07 4.83 6.10 10.51 15.57 14.51 -13.55%
  QoQ % 186.73% -15.73% -20.82% -41.96% -32.50% 7.31% -
  Horiz. % 80.43% 28.05% 33.29% 42.04% 72.43% 107.31% 100.00%
DY 0.00 1.80 0.00 0.00 0.00 4.62 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 38.96% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.61 0.71 0.67 0.63 0.45 0.42 0.40 32.59%
  QoQ % -14.08% 5.97% 6.35% 40.00% 7.14% 5.00% -
  Horiz. % 152.50% 177.50% 167.50% 157.50% 112.50% 105.00% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 23/05/11 24/02/11 23/11/10 25/08/10 26/05/10 24/02/10 -
Price 0.8700 1.0000 1.1500 0.9700 0.9500 0.6500 0.6200 -
P/RPS 0.96 1.12 1.52 1.14 1.23 0.69 0.69 24.70%
  QoQ % -14.29% -26.32% 33.33% -7.32% 78.26% 0.00% -
  Horiz. % 139.13% 162.32% 220.29% 165.22% 178.26% 100.00% 100.00%
P/EPS 7.60 22.16 22.70 16.39 12.91 6.42 7.12 4.46%
  QoQ % -65.70% -2.38% 38.50% 26.96% 101.09% -9.83% -
  Horiz. % 106.74% 311.24% 318.82% 230.20% 181.32% 90.17% 100.00%
EY 13.15 4.51 4.41 6.10 7.75 15.57 14.04 -4.28%
  QoQ % 191.57% 2.27% -27.70% -21.29% -50.22% 10.90% -
  Horiz. % 93.66% 32.12% 31.41% 43.45% 55.20% 110.90% 100.00%
DY 0.00 2.00 0.00 0.00 0.00 4.62 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 43.29% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.54 0.64 0.74 0.63 0.61 0.42 0.41 20.22%
  QoQ % -15.62% -13.51% 17.46% 3.28% 45.24% 2.44% -
  Horiz. % 131.71% 156.10% 180.49% 153.66% 148.78% 102.44% 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
 
 

534  354  600  593 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BINTAI 0.775+0.14 
 NETX 0.010.00 
 MMAG-WB 0.195-0.15 
 SOLUTN 0.69+0.05 
 KANGER 0.31+0.025 
 DGSB 0.19+0.015 
 LAMBO 0.040.00 
 PASUKGB 0.125+0.02 
 NOTION 1.14+0.14 
 XOX 0.1850.00 

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