Highlights

[SYMLIFE] QoQ Annualized Quarter Result on 2010-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -14.35%    YoY -     -41.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 326,326 249,392 243,780 207,626 233,778 212,840 257,473 17.10%
  QoQ % 30.85% 2.30% 17.41% -11.19% 9.84% -17.34% -
  Horiz. % 126.74% 96.86% 94.68% 80.64% 90.80% 82.66% 100.00%
PBT 51,408 44,468 20,324 20,673 24,140 29,392 50,704 0.92%
  QoQ % 15.61% 118.80% -1.69% -14.36% -17.87% -42.03% -
  Horiz. % 101.39% 87.70% 40.08% 40.77% 47.61% 57.97% 100.00%
Tax -19,502 -13,632 -8,434 -6,888 -8,028 -9,212 -16,317 12.61%
  QoQ % -43.06% -61.63% -22.44% 14.20% 12.85% 43.54% -
  Horiz. % 119.52% 83.54% 51.69% 42.21% 49.20% 56.46% 100.00%
NP 31,906 30,836 11,890 13,785 16,112 20,180 34,387 -4.87%
  QoQ % 3.47% 159.34% -13.75% -14.44% -20.16% -41.32% -
  Horiz. % 92.79% 89.67% 34.58% 40.09% 46.85% 58.68% 100.00%
NP to SH 32,414 31,344 12,359 13,873 16,198 20,220 27,726 10.97%
  QoQ % 3.41% 153.61% -10.92% -14.35% -19.89% -27.07% -
  Horiz. % 116.91% 113.05% 44.58% 50.04% 58.42% 72.93% 100.00%
Tax Rate 37.94 % 30.66 % 41.50 % 33.32 % 33.26 % 31.34 % 32.18 % 11.59%
  QoQ % 23.74% -26.12% 24.55% 0.18% 6.13% -2.61% -
  Horiz. % 117.90% 95.28% 128.96% 103.54% 103.36% 97.39% 100.00%
Total Cost 294,420 218,556 231,890 193,841 217,666 192,660 223,086 20.30%
  QoQ % 34.71% -5.75% 19.63% -10.95% 12.98% -13.64% -
  Horiz. % 131.98% 97.97% 103.95% 86.89% 97.57% 86.36% 100.00%
Net Worth 433,929 438,377 429,951 427,152 424,103 428,576 421,932 1.88%
  QoQ % -1.01% 1.96% 0.66% 0.72% -1.04% 1.57% -
  Horiz. % 102.84% 103.90% 101.90% 101.24% 100.51% 101.57% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 5,477 - - - 8,219 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 149.48% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 433,929 438,377 429,951 427,152 424,103 428,576 421,932 1.88%
  QoQ % -1.01% 1.96% 0.66% 0.72% -1.04% 1.57% -
  Horiz. % 102.84% 103.90% 101.90% 101.24% 100.51% 101.57% 100.00%
NOSH 261,403 273,986 273,854 273,815 273,614 274,728 273,982 -3.08%
  QoQ % -4.59% 0.05% 0.01% 0.07% -0.41% 0.27% -
  Horiz. % 95.41% 100.00% 99.95% 99.94% 99.87% 100.27% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.78 % 12.36 % 4.88 % 6.64 % 6.89 % 9.48 % 13.36 % -18.76%
  QoQ % -20.87% 153.28% -26.51% -3.63% -27.32% -29.04% -
  Horiz. % 73.20% 92.51% 36.53% 49.70% 51.57% 70.96% 100.00%
ROE 7.47 % 7.15 % 2.87 % 3.25 % 3.82 % 4.72 % 6.57 % 8.93%
  QoQ % 4.48% 149.13% -11.69% -14.92% -19.07% -28.16% -
  Horiz. % 113.70% 108.83% 43.68% 49.47% 58.14% 71.84% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 124.84 91.02 89.02 75.83 85.44 77.47 93.97 20.83%
  QoQ % 37.16% 2.25% 17.39% -11.25% 10.29% -17.56% -
  Horiz. % 132.85% 96.86% 94.73% 80.70% 90.92% 82.44% 100.00%
EPS 12.40 11.44 4.51 5.07 5.92 7.36 10.12 14.49%
  QoQ % 8.39% 153.66% -11.05% -14.36% -19.57% -27.27% -
  Horiz. % 122.53% 113.04% 44.57% 50.10% 58.50% 72.73% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6600 1.6000 1.5700 1.5600 1.5500 1.5600 1.5400 5.12%
  QoQ % 3.75% 1.91% 0.64% 0.65% -0.64% 1.30% -
  Horiz. % 107.79% 103.90% 101.95% 101.30% 100.65% 101.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 54.34 41.53 40.59 34.57 38.93 35.44 42.87 17.11%
  QoQ % 30.85% 2.32% 17.41% -11.20% 9.85% -17.33% -
  Horiz. % 126.76% 96.87% 94.68% 80.64% 90.81% 82.67% 100.00%
EPS 5.40 5.22 2.06 2.31 2.70 3.37 4.62 10.95%
  QoQ % 3.45% 153.40% -10.82% -14.44% -19.88% -27.06% -
  Horiz. % 116.88% 112.99% 44.59% 50.00% 58.44% 72.94% 100.00%
DPS 0.00 0.00 0.91 0.00 0.00 0.00 1.37 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.42% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7225 0.7299 0.7159 0.7112 0.7062 0.7136 0.7026 1.88%
  QoQ % -1.01% 1.96% 0.66% 0.71% -1.04% 1.57% -
  Horiz. % 102.83% 103.89% 101.89% 101.22% 100.51% 101.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.7200 0.9800 1.1100 1.0500 0.9700 0.7000 0.6500 -
P/RPS 0.58 1.08 1.25 1.38 1.14 0.90 0.69 -10.92%
  QoQ % -46.30% -13.60% -9.42% 21.05% 26.67% 30.43% -
  Horiz. % 84.06% 156.52% 181.16% 200.00% 165.22% 130.43% 100.00%
P/EPS 5.81 8.57 24.60 20.72 16.39 9.51 6.42 -6.43%
  QoQ % -32.21% -65.16% 18.73% 26.42% 72.34% 48.13% -
  Horiz. % 90.50% 133.49% 383.18% 322.74% 255.30% 148.13% 100.00%
EY 17.22 11.67 4.07 4.83 6.10 10.51 15.57 6.94%
  QoQ % 47.56% 186.73% -15.73% -20.82% -41.96% -32.50% -
  Horiz. % 110.60% 74.95% 26.14% 31.02% 39.18% 67.50% 100.00%
DY 0.00 0.00 1.80 0.00 0.00 0.00 4.62 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 38.96% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.43 0.61 0.71 0.67 0.63 0.45 0.42 1.58%
  QoQ % -29.51% -14.08% 5.97% 6.35% 40.00% 7.14% -
  Horiz. % 102.38% 145.24% 169.05% 159.52% 150.00% 107.14% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 22/08/11 23/05/11 24/02/11 23/11/10 25/08/10 26/05/10 -
Price 0.7300 0.8700 1.0000 1.1500 0.9700 0.9500 0.6500 -
P/RPS 0.58 0.96 1.12 1.52 1.14 1.23 0.69 -10.92%
  QoQ % -39.58% -14.29% -26.32% 33.33% -7.32% 78.26% -
  Horiz. % 84.06% 139.13% 162.32% 220.29% 165.22% 178.26% 100.00%
P/EPS 5.89 7.60 22.16 22.70 16.39 12.91 6.42 -5.58%
  QoQ % -22.50% -65.70% -2.38% 38.50% 26.96% 101.09% -
  Horiz. % 91.74% 118.38% 345.17% 353.58% 255.30% 201.09% 100.00%
EY 16.99 13.15 4.51 4.41 6.10 7.75 15.57 5.99%
  QoQ % 29.20% 191.57% 2.27% -27.70% -21.29% -50.22% -
  Horiz. % 109.12% 84.46% 28.97% 28.32% 39.18% 49.78% 100.00%
DY 0.00 0.00 2.00 0.00 0.00 0.00 4.62 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 43.29% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.44 0.54 0.64 0.74 0.63 0.61 0.42 3.15%
  QoQ % -18.52% -15.62% -13.51% 17.46% 3.28% 45.24% -
  Horiz. % 104.76% 128.57% 152.38% 176.19% 150.00% 145.24% 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.
 


 

325  198  522  1217 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KHEESAN 0.485+0.005 
 KNM 0.365+0.005 
 KNM-WB 0.075-0.01 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 FINTEC 0.06+0.005 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers