Highlights

[SYMLIFE] QoQ Annualized Quarter Result on 2010-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     16.27%    YoY -     51.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 207,626 233,778 212,840 257,473 244,398 239,716 233,884 -7.61%
  QoQ % -11.19% 9.84% -17.34% 5.35% 1.95% 2.49% -
  Horiz. % 88.77% 99.95% 91.00% 110.09% 104.50% 102.49% 100.00%
PBT 20,673 24,140 29,392 50,704 45,396 43,438 44,888 -40.28%
  QoQ % -14.36% -17.87% -42.03% 11.69% 4.51% -3.23% -
  Horiz. % 46.06% 53.78% 65.48% 112.96% 101.13% 96.77% 100.00%
Tax -6,888 -8,028 -9,212 -16,317 -14,554 -13,328 -12,732 -33.53%
  QoQ % 14.20% 12.85% 43.54% -12.11% -9.20% -4.68% -
  Horiz. % 54.10% 63.05% 72.35% 128.16% 114.32% 104.68% 100.00%
NP 13,785 16,112 20,180 34,387 30,841 30,110 32,156 -43.06%
  QoQ % -14.44% -20.16% -41.32% 11.50% 2.43% -6.36% -
  Horiz. % 42.87% 50.11% 62.76% 106.94% 95.91% 93.64% 100.00%
NP to SH 13,873 16,198 20,220 27,726 23,846 24,020 23,424 -29.41%
  QoQ % -14.35% -19.89% -27.07% 16.27% -0.72% 2.54% -
  Horiz. % 59.23% 69.15% 86.32% 118.37% 101.80% 102.54% 100.00%
Tax Rate 33.32 % 33.26 % 31.34 % 32.18 % 32.06 % 30.68 % 28.36 % 11.31%
  QoQ % 0.18% 6.13% -2.61% 0.37% 4.50% 8.18% -
  Horiz. % 117.49% 117.28% 110.51% 113.47% 113.05% 108.18% 100.00%
Total Cost 193,841 217,666 192,660 223,086 213,557 209,606 201,728 -2.62%
  QoQ % -10.95% 12.98% -13.64% 4.46% 1.89% 3.91% -
  Horiz. % 96.09% 107.90% 95.50% 110.59% 105.86% 103.91% 100.00%
Net Worth 427,152 424,103 428,576 421,932 413,573 408,559 404,994 3.60%
  QoQ % 0.72% -1.04% 1.57% 2.02% 1.23% 0.88% -
  Horiz. % 105.47% 104.72% 105.82% 104.18% 102.12% 100.88% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 8,219 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 29.65 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 427,152 424,103 428,576 421,932 413,573 408,559 404,994 3.60%
  QoQ % 0.72% -1.04% 1.57% 2.02% 1.23% 0.88% -
  Horiz. % 105.47% 104.72% 105.82% 104.18% 102.12% 100.88% 100.00%
NOSH 273,815 273,614 274,728 273,982 273,889 274,200 273,644 0.04%
  QoQ % 0.07% -0.41% 0.27% 0.03% -0.11% 0.20% -
  Horiz. % 100.06% 99.99% 100.40% 100.12% 100.09% 100.20% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.64 % 6.89 % 9.48 % 13.36 % 12.62 % 12.56 % 13.75 % -38.37%
  QoQ % -3.63% -27.32% -29.04% 5.86% 0.48% -8.65% -
  Horiz. % 48.29% 50.11% 68.95% 97.16% 91.78% 91.35% 100.00%
ROE 3.25 % 3.82 % 4.72 % 6.57 % 5.77 % 5.88 % 5.78 % -31.80%
  QoQ % -14.92% -19.07% -28.16% 13.86% -1.87% 1.73% -
  Horiz. % 56.23% 66.09% 81.66% 113.67% 99.83% 101.73% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 75.83 85.44 77.47 93.97 89.23 87.42 85.47 -7.65%
  QoQ % -11.25% 10.29% -17.56% 5.31% 2.07% 2.28% -
  Horiz. % 88.72% 99.96% 90.64% 109.95% 104.40% 102.28% 100.00%
EPS 5.07 5.92 7.36 10.12 8.71 8.76 8.56 -29.41%
  QoQ % -14.36% -19.57% -27.27% 16.19% -0.57% 2.34% -
  Horiz. % 59.23% 69.16% 85.98% 118.22% 101.75% 102.34% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.5600 1.5500 1.5600 1.5400 1.5100 1.4900 1.4800 3.56%
  QoQ % 0.65% -0.64% 1.30% 1.99% 1.34% 0.68% -
  Horiz. % 105.41% 104.73% 105.41% 104.05% 102.03% 100.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 32.86 37.00 33.69 40.75 38.68 37.94 37.02 -7.62%
  QoQ % -11.19% 9.82% -17.33% 5.35% 1.95% 2.49% -
  Horiz. % 88.76% 99.95% 91.00% 110.08% 104.48% 102.49% 100.00%
EPS 2.20 2.56 3.20 4.39 3.77 3.80 3.71 -29.35%
  QoQ % -14.06% -20.00% -27.11% 16.45% -0.79% 2.43% -
  Horiz. % 59.30% 69.00% 86.25% 118.33% 101.62% 102.43% 100.00%
DPS 0.00 0.00 0.00 1.30 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.6761 0.6713 0.6783 0.6678 0.6546 0.6467 0.6410 3.61%
  QoQ % 0.72% -1.03% 1.57% 2.02% 1.22% 0.89% -
  Horiz. % 105.48% 104.73% 105.82% 104.18% 102.12% 100.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.0500 0.9700 0.7000 0.6500 0.6000 0.6400 0.6400 -
P/RPS 1.38 1.14 0.90 0.69 0.67 0.73 0.75 49.99%
  QoQ % 21.05% 26.67% 30.43% 2.99% -8.22% -2.67% -
  Horiz. % 184.00% 152.00% 120.00% 92.00% 89.33% 97.33% 100.00%
P/EPS 20.72 16.39 9.51 6.42 6.89 7.31 7.48 96.87%
  QoQ % 26.42% 72.34% 48.13% -6.82% -5.75% -2.27% -
  Horiz. % 277.01% 219.12% 127.14% 85.83% 92.11% 97.73% 100.00%
EY 4.83 6.10 10.51 15.57 14.51 13.69 13.38 -49.21%
  QoQ % -20.82% -41.96% -32.50% 7.31% 5.99% 2.32% -
  Horiz. % 36.10% 45.59% 78.55% 116.37% 108.45% 102.32% 100.00%
DY 0.00 0.00 0.00 4.62 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.67 0.63 0.45 0.42 0.40 0.43 0.43 34.29%
  QoQ % 6.35% 40.00% 7.14% 5.00% -6.98% 0.00% -
  Horiz. % 155.81% 146.51% 104.65% 97.67% 93.02% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 23/11/10 25/08/10 26/05/10 24/02/10 12/11/09 25/08/09 -
Price 1.1500 0.9700 0.9500 0.6500 0.6200 0.6300 0.6400 -
P/RPS 1.52 1.14 1.23 0.69 0.69 0.72 0.75 59.94%
  QoQ % 33.33% -7.32% 78.26% 0.00% -4.17% -4.00% -
  Horiz. % 202.67% 152.00% 164.00% 92.00% 92.00% 96.00% 100.00%
P/EPS 22.70 16.39 12.91 6.42 7.12 7.19 7.48 109.19%
  QoQ % 38.50% 26.96% 101.09% -9.83% -0.97% -3.88% -
  Horiz. % 303.48% 219.12% 172.59% 85.83% 95.19% 96.12% 100.00%
EY 4.41 6.10 7.75 15.57 14.04 13.90 13.38 -52.19%
  QoQ % -27.70% -21.29% -50.22% 10.90% 1.01% 3.89% -
  Horiz. % 32.96% 45.59% 57.92% 116.37% 104.93% 103.89% 100.00%
DY 0.00 0.00 0.00 4.62 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.74 0.63 0.61 0.42 0.41 0.42 0.43 43.47%
  QoQ % 17.46% 3.28% 45.24% 2.44% -2.38% -2.33% -
  Horiz. % 172.09% 146.51% 141.86% 97.67% 95.35% 97.67% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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