Highlights

[SYMLIFE] QoQ Cumulative Quarter Result on 2009-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 25-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Jun-2009  [#1]
Profit Trend QoQ -     -68.08%    YoY -     -32.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 257,473 183,299 119,858 58,471 292,044 248,137 177,601 28.12%
  QoQ % 40.47% 52.93% 104.99% -79.98% 17.69% 39.72% -
  Horiz. % 144.97% 103.21% 67.49% 32.92% 164.44% 139.72% 100.00%
PBT 50,704 34,047 21,719 11,222 38,113 36,166 30,725 39.69%
  QoQ % 48.92% 56.76% 93.54% -70.56% 5.38% 17.71% -
  Horiz. % 165.03% 110.81% 70.69% 36.52% 124.05% 117.71% 100.00%
Tax -16,317 -10,916 -6,664 -3,183 -14,603 -11,634 -9,940 39.20%
  QoQ % -49.48% -63.81% -109.36% 78.20% -25.52% -17.04% -
  Horiz. % 164.15% 109.82% 67.04% 32.02% 146.91% 117.04% 100.00%
NP 34,387 23,131 15,055 8,039 23,510 24,532 20,785 39.93%
  QoQ % 48.66% 53.64% 87.27% -65.81% -4.17% 18.03% -
  Horiz. % 165.44% 111.29% 72.43% 38.68% 113.11% 118.03% 100.00%
NP to SH 27,726 17,885 12,010 5,856 18,343 20,817 18,782 29.68%
  QoQ % 55.02% 48.92% 105.09% -68.08% -11.88% 10.83% -
  Horiz. % 147.62% 95.22% 63.94% 31.18% 97.66% 110.83% 100.00%
Tax Rate 32.18 % 32.06 % 30.68 % 28.36 % 38.32 % 32.17 % 32.35 % -0.35%
  QoQ % 0.37% 4.50% 8.18% -25.99% 19.12% -0.56% -
  Horiz. % 99.47% 99.10% 94.84% 87.67% 118.45% 99.44% 100.00%
Total Cost 223,086 160,168 104,803 50,432 268,534 223,605 156,816 26.52%
  QoQ % 39.28% 52.83% 107.81% -81.22% 20.09% 42.59% -
  Horiz. % 142.26% 102.14% 66.83% 32.16% 171.24% 142.59% 100.00%
Net Worth 421,932 413,573 408,559 404,994 420,179 416,339 415,739 0.99%
  QoQ % 2.02% 1.23% 0.88% -3.61% 0.92% 0.14% -
  Horiz. % 101.49% 99.48% 98.27% 97.42% 101.07% 100.14% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 8,219 - - - 4,346 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 125.11% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 421,932 413,573 408,559 404,994 420,179 416,339 415,739 0.99%
  QoQ % 2.02% 1.23% 0.88% -3.61% 0.92% 0.14% -
  Horiz. % 101.49% 99.48% 98.27% 97.42% 101.07% 100.14% 100.00%
NOSH 273,982 273,889 274,200 273,644 289,778 293,197 294,850 -4.78%
  QoQ % 0.03% -0.11% 0.20% -5.57% -1.17% -0.56% -
  Horiz. % 92.92% 92.89% 93.00% 92.81% 98.28% 99.44% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.36 % 12.62 % 12.56 % 13.75 % 8.05 % 9.89 % 11.70 % 9.26%
  QoQ % 5.86% 0.48% -8.65% 70.81% -18.60% -15.47% -
  Horiz. % 114.19% 107.86% 107.35% 117.52% 68.80% 84.53% 100.00%
ROE 6.57 % 4.32 % 2.94 % 1.45 % 4.37 % 5.00 % 4.52 % 28.35%
  QoQ % 52.08% 46.94% 102.76% -66.82% -12.60% 10.62% -
  Horiz. % 145.35% 95.58% 65.04% 32.08% 96.68% 110.62% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 93.97 66.92 43.71 21.37 100.78 84.63 60.23 34.56%
  QoQ % 40.42% 53.10% 104.54% -78.80% 19.08% 40.51% -
  Horiz. % 156.02% 111.11% 72.57% 35.48% 167.33% 140.51% 100.00%
EPS 10.12 6.53 4.38 2.14 6.33 7.10 6.37 36.19%
  QoQ % 54.98% 49.09% 104.67% -66.19% -10.85% 11.46% -
  Horiz. % 158.87% 102.51% 68.76% 33.59% 99.37% 111.46% 100.00%
DPS 3.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5400 1.5100 1.4900 1.4800 1.4500 1.4200 1.4100 6.06%
  QoQ % 1.99% 1.34% 0.68% 2.07% 2.11% 0.71% -
  Horiz. % 109.22% 107.09% 105.67% 104.96% 102.84% 100.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 40.75 29.01 18.97 9.25 46.22 39.27 28.11 28.12%
  QoQ % 40.47% 52.93% 105.08% -79.99% 17.70% 39.70% -
  Horiz. % 144.97% 103.20% 67.48% 32.91% 164.43% 139.70% 100.00%
EPS 4.39 2.83 1.90 0.93 2.90 3.29 2.97 29.79%
  QoQ % 55.12% 48.95% 104.30% -67.93% -11.85% 10.77% -
  Horiz. % 147.81% 95.29% 63.97% 31.31% 97.64% 110.77% 100.00%
DPS 1.30 0.00 0.00 0.00 0.69 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 188.41% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6678 0.6546 0.6467 0.6410 0.6650 0.6590 0.6580 0.99%
  QoQ % 2.02% 1.22% 0.89% -3.61% 0.91% 0.15% -
  Horiz. % 101.49% 99.48% 98.28% 97.42% 101.06% 100.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.6500 0.6000 0.6400 0.6400 0.5400 0.7000 0.7200 -
P/RPS 0.69 0.90 1.46 3.00 0.54 0.83 1.20 -30.88%
  QoQ % -23.33% -38.36% -51.33% 455.56% -34.94% -30.83% -
  Horiz. % 57.50% 75.00% 121.67% 250.00% 45.00% 69.17% 100.00%
P/EPS 6.42 9.19 14.61 29.91 8.53 9.86 11.30 -31.43%
  QoQ % -30.14% -37.10% -51.15% 250.64% -13.49% -12.74% -
  Horiz. % 56.81% 81.33% 129.29% 264.69% 75.49% 87.26% 100.00%
EY 15.57 10.88 6.84 3.34 11.72 10.14 8.85 45.79%
  QoQ % 43.11% 59.06% 104.79% -71.50% 15.58% 14.58% -
  Horiz. % 175.93% 122.94% 77.29% 37.74% 132.43% 114.58% 100.00%
DY 4.62 0.00 0.00 0.00 2.78 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.19% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.42 0.40 0.43 0.43 0.37 0.49 0.51 -12.15%
  QoQ % 5.00% -6.98% 0.00% 16.22% -24.49% -3.92% -
  Horiz. % 82.35% 78.43% 84.31% 84.31% 72.55% 96.08% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 12/11/09 25/08/09 27/05/09 26/02/09 27/11/08 -
Price 0.6500 0.6200 0.6300 0.6400 0.6000 0.5600 0.7200 -
P/RPS 0.69 0.93 1.44 3.00 0.60 0.66 1.20 -30.88%
  QoQ % -25.81% -35.42% -52.00% 400.00% -9.09% -45.00% -
  Horiz. % 57.50% 77.50% 120.00% 250.00% 50.00% 55.00% 100.00%
P/EPS 6.42 9.49 14.38 29.91 9.48 7.89 11.30 -31.43%
  QoQ % -32.35% -34.01% -51.92% 215.51% 20.15% -30.18% -
  Horiz. % 56.81% 83.98% 127.26% 264.69% 83.89% 69.82% 100.00%
EY 15.57 10.53 6.95 3.34 10.55 12.68 8.85 45.79%
  QoQ % 47.86% 51.51% 108.08% -68.34% -16.80% 43.28% -
  Horiz. % 175.93% 118.98% 78.53% 37.74% 119.21% 143.28% 100.00%
DY 4.62 0.00 0.00 0.00 2.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 184.80% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.42 0.41 0.42 0.43 0.41 0.39 0.51 -12.15%
  QoQ % 2.44% -2.38% -2.33% 4.88% 5.13% -23.53% -
  Horiz. % 82.35% 80.39% 82.35% 84.31% 80.39% 76.47% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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