Highlights

[SYMLIFE] QoQ Annualized Quarter Result on 2009-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     -0.72%    YoY -     -14.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 233,778 212,840 257,473 244,398 239,716 233,884 292,044 -13.78%
  QoQ % 9.84% -17.34% 5.35% 1.95% 2.49% -19.91% -
  Horiz. % 80.05% 72.88% 88.16% 83.69% 82.08% 80.09% 100.00%
PBT 24,140 29,392 50,704 45,396 43,438 44,888 38,113 -26.23%
  QoQ % -17.87% -42.03% 11.69% 4.51% -3.23% 17.78% -
  Horiz. % 63.34% 77.12% 133.04% 119.11% 113.97% 117.78% 100.00%
Tax -8,028 -9,212 -16,317 -14,554 -13,328 -12,732 -14,603 -32.87%
  QoQ % 12.85% 43.54% -12.11% -9.20% -4.68% 12.81% -
  Horiz. % 54.98% 63.08% 111.74% 99.67% 91.27% 87.19% 100.00%
NP 16,112 20,180 34,387 30,841 30,110 32,156 23,510 -22.25%
  QoQ % -20.16% -41.32% 11.50% 2.43% -6.36% 36.78% -
  Horiz. % 68.53% 85.84% 146.27% 131.18% 128.07% 136.78% 100.00%
NP to SH 16,198 20,220 27,726 23,846 24,020 23,424 18,343 -7.95%
  QoQ % -19.89% -27.07% 16.27% -0.72% 2.54% 27.70% -
  Horiz. % 88.31% 110.23% 151.15% 130.00% 130.95% 127.70% 100.00%
Tax Rate 33.26 % 31.34 % 32.18 % 32.06 % 30.68 % 28.36 % 38.32 % -9.00%
  QoQ % 6.13% -2.61% 0.37% 4.50% 8.18% -25.99% -
  Horiz. % 86.80% 81.78% 83.98% 83.66% 80.06% 74.01% 100.00%
Total Cost 217,666 192,660 223,086 213,557 209,606 201,728 268,534 -13.05%
  QoQ % 12.98% -13.64% 4.46% 1.89% 3.91% -24.88% -
  Horiz. % 81.06% 71.75% 83.08% 79.53% 78.06% 75.12% 100.00%
Net Worth 424,103 428,576 421,932 413,573 408,559 404,994 420,179 0.62%
  QoQ % -1.04% 1.57% 2.02% 1.23% 0.88% -3.61% -
  Horiz. % 100.93% 102.00% 100.42% 98.43% 97.23% 96.39% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 8,219 - - - 4,346 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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. % 0.00% 0.00% 125.11% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 424,103 428,576 421,932 413,573 408,559 404,994 420,179 0.62%
  QoQ % -1.04% 1.57% 2.02% 1.23% 0.88% -3.61% -
  Horiz. % 100.93% 102.00% 100.42% 98.43% 97.23% 96.39% 100.00%
NOSH 273,614 274,728 273,982 273,889 274,200 273,644 289,778 -3.75%
  QoQ % -0.41% 0.27% 0.03% -0.11% 0.20% -5.57% -
  Horiz. % 94.42% 94.81% 94.55% 94.52% 94.62% 94.43% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.89 % 9.48 % 13.36 % 12.62 % 12.56 % 13.75 % 8.05 % -9.84%
  QoQ % -27.32% -29.04% 5.86% 0.48% -8.65% 70.81% -
  Horiz. % 85.59% 117.76% 165.96% 156.77% 156.02% 170.81% 100.00%
ROE 3.82 % 4.72 % 6.57 % 5.77 % 5.88 % 5.78 % 4.37 % -8.57%
  QoQ % -19.07% -28.16% 13.86% -1.87% 1.73% 32.27% -
  Horiz. % 87.41% 108.01% 150.34% 132.04% 134.55% 132.27% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 85.44 77.47 93.97 89.23 87.42 85.47 100.78 -10.42%
  QoQ % 10.29% -17.56% 5.31% 2.07% 2.28% -15.19% -
  Horiz. % 84.78% 76.87% 93.24% 88.54% 86.74% 84.81% 100.00%
EPS 5.92 7.36 10.12 8.71 8.76 8.56 6.33 -4.36%
  QoQ % -19.57% -27.27% 16.19% -0.57% 2.34% 35.23% -
  Horiz. % 93.52% 116.27% 159.87% 137.60% 138.39% 135.23% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5500 1.5600 1.5400 1.5100 1.4900 1.4800 1.4500 4.54%
  QoQ % -0.64% 1.30% 1.99% 1.34% 0.68% 2.07% -
  Horiz. % 106.90% 107.59% 106.21% 104.14% 102.76% 102.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 38.93 35.44 42.87 40.69 39.91 38.94 48.63 -13.77%
  QoQ % 9.85% -17.33% 5.36% 1.95% 2.49% -19.93% -
  Horiz. % 80.05% 72.88% 88.16% 83.67% 82.07% 80.07% 100.00%
EPS 2.70 3.37 4.62 3.97 4.00 3.90 3.05 -7.80%
  QoQ % -19.88% -27.06% 16.37% -0.75% 2.56% 27.87% -
  Horiz. % 88.52% 110.49% 151.48% 130.16% 131.15% 127.87% 100.00%
DPS 0.00 0.00 1.37 0.00 0.00 0.00 0.72 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 190.28% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7062 0.7136 0.7026 0.6886 0.6803 0.6743 0.6996 0.63%
  QoQ % -1.04% 1.57% 2.03% 1.22% 0.89% -3.62% -
  Horiz. % 100.94% 102.00% 100.43% 98.43% 97.24% 96.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.9700 0.7000 0.6500 0.6000 0.6400 0.6400 0.5400 -
P/RPS 1.14 0.90 0.69 0.67 0.73 0.75 0.54 64.49%
  QoQ % 26.67% 30.43% 2.99% -8.22% -2.67% 38.89% -
  Horiz. % 211.11% 166.67% 127.78% 124.07% 135.19% 138.89% 100.00%
P/EPS 16.39 9.51 6.42 6.89 7.31 7.48 8.53 54.49%
  QoQ % 72.34% 48.13% -6.82% -5.75% -2.27% -12.31% -
  Horiz. % 192.15% 111.49% 75.26% 80.77% 85.70% 87.69% 100.00%
EY 6.10 10.51 15.57 14.51 13.69 13.38 11.72 -35.27%
  QoQ % -41.96% -32.50% 7.31% 5.99% 2.32% 14.16% -
  Horiz. % 52.05% 89.68% 132.85% 123.81% 116.81% 114.16% 100.00%
DY 0.00 0.00 4.62 0.00 0.00 0.00 2.78 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 166.19% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.63 0.45 0.42 0.40 0.43 0.43 0.37 42.54%
  QoQ % 40.00% 7.14% 5.00% -6.98% 0.00% 16.22% -
  Horiz. % 170.27% 121.62% 113.51% 108.11% 116.22% 116.22% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 26/05/10 24/02/10 12/11/09 25/08/09 27/05/09 -
Price 0.9700 0.9500 0.6500 0.6200 0.6300 0.6400 0.6000 -
P/RPS 1.14 1.23 0.69 0.69 0.72 0.75 0.60 53.34%
  QoQ % -7.32% 78.26% 0.00% -4.17% -4.00% 25.00% -
  Horiz. % 190.00% 205.00% 115.00% 115.00% 120.00% 125.00% 100.00%
P/EPS 16.39 12.91 6.42 7.12 7.19 7.48 9.48 44.00%
  QoQ % 26.96% 101.09% -9.83% -0.97% -3.88% -21.10% -
  Horiz. % 172.89% 136.18% 67.72% 75.11% 75.84% 78.90% 100.00%
EY 6.10 7.75 15.57 14.04 13.90 13.38 10.55 -30.57%
  QoQ % -21.29% -50.22% 10.90% 1.01% 3.89% 26.82% -
  Horiz. % 57.82% 73.46% 147.58% 133.08% 131.75% 126.82% 100.00%
DY 0.00 0.00 4.62 0.00 0.00 0.00 2.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 184.80% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.63 0.61 0.42 0.41 0.42 0.43 0.41 33.12%
  QoQ % 3.28% 45.24% 2.44% -2.38% -2.33% 4.88% -
  Horiz. % 153.66% 148.78% 102.44% 100.00% 102.44% 104.88% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Sapura Energy secures jobs worth RM615 mil Oil and Gas Malaysia News
2. Pendapatan diraih Sapura Energy meningkat Oil and Gas Malaysia News
3. Dayang: The truth will set me free - Koon Yew Yin Koon Yew Yin's Blog
4. TRADING STOCKS IN DECEMBER! The Best Tips
5. Billionaire Ray Dalio Predicts The Next Big Market Crash Good Articles to Share
6. 5 Signs Tell Us WHEN the Markets Will Crash Good Articles to Share
7. COMMENTS ON MALAYAN BANK BERHAD (1155) - louisesinvesting Good Articles to Share
8. Cutting Your Losses Our Investment Journey
Partners & Brokers