Highlights

[SYMLIFE] QoQ Cumulative Quarter Result on 2010-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     -81.77%    YoY -     -13.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 243,780 155,720 116,889 53,210 257,473 183,299 119,858 60.60%
  QoQ % 56.55% 33.22% 119.67% -79.33% 40.47% 52.93% -
  Horiz. % 203.39% 129.92% 97.52% 44.39% 214.82% 152.93% 100.00%
PBT 20,324 15,505 12,070 7,348 50,704 34,047 21,719 -4.33%
  QoQ % 31.08% 28.46% 64.26% -85.51% 48.92% 56.76% -
  Horiz. % 93.58% 71.39% 55.57% 33.83% 233.45% 156.76% 100.00%
Tax -8,434 -5,166 -4,014 -2,303 -16,317 -10,916 -6,664 17.02%
  QoQ % -63.26% -28.70% -74.29% 85.89% -49.48% -63.81% -
  Horiz. % 126.56% 77.52% 60.23% 34.56% 244.85% 163.81% 100.00%
NP 11,890 10,339 8,056 5,045 34,387 23,131 15,055 -14.57%
  QoQ % 15.00% 28.34% 59.68% -85.33% 48.66% 53.64% -
  Horiz. % 78.98% 68.67% 53.51% 33.51% 228.41% 153.64% 100.00%
NP to SH 12,359 10,405 8,099 5,055 27,726 17,885 12,010 1.93%
  QoQ % 18.78% 28.47% 60.22% -81.77% 55.02% 48.92% -
  Horiz. % 102.91% 86.64% 67.44% 42.09% 230.86% 148.92% 100.00%
Tax Rate 41.50 % 33.32 % 33.26 % 31.34 % 32.18 % 32.06 % 30.68 % 22.33%
  QoQ % 24.55% 0.18% 6.13% -2.61% 0.37% 4.50% -
  Horiz. % 135.27% 108.60% 108.41% 102.15% 104.89% 104.50% 100.00%
Total Cost 231,890 145,381 108,833 48,165 223,086 160,168 104,803 69.88%
  QoQ % 59.51% 33.58% 125.96% -78.41% 39.28% 52.83% -
  Horiz. % 221.26% 138.72% 103.85% 45.96% 212.86% 152.83% 100.00%
Net Worth 429,951 427,152 424,103 428,576 421,932 413,573 408,559 3.46%
  QoQ % 0.66% 0.72% -1.04% 1.57% 2.02% 1.23% -
  Horiz. % 105.24% 104.55% 103.80% 104.90% 103.27% 101.23% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 5,477 - - - 8,219 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 149.48% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 429,951 427,152 424,103 428,576 421,932 413,573 408,559 3.46%
  QoQ % 0.66% 0.72% -1.04% 1.57% 2.02% 1.23% -
  Horiz. % 105.24% 104.55% 103.80% 104.90% 103.27% 101.23% 100.00%
NOSH 273,854 273,815 273,614 274,728 273,982 273,889 274,200 -0.08%
  QoQ % 0.01% 0.07% -0.41% 0.27% 0.03% -0.11% -
  Horiz. % 99.87% 99.86% 99.79% 100.19% 99.92% 99.89% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.88 % 6.64 % 6.89 % 9.48 % 13.36 % 12.62 % 12.56 % -46.78%
  QoQ % -26.51% -3.63% -27.32% -29.04% 5.86% 0.48% -
  Horiz. % 38.85% 52.87% 54.86% 75.48% 106.37% 100.48% 100.00%
ROE 2.87 % 2.44 % 1.91 % 1.18 % 6.57 % 4.32 % 2.94 % -1.60%
  QoQ % 17.62% 27.75% 61.86% -82.04% 52.08% 46.94% -
  Horiz. % 97.62% 82.99% 64.97% 40.14% 223.47% 146.94% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 89.02 56.87 42.72 19.37 93.97 66.92 43.71 60.74%
  QoQ % 56.53% 33.12% 120.55% -79.39% 40.42% 53.10% -
  Horiz. % 203.66% 130.11% 97.74% 44.31% 214.99% 153.10% 100.00%
EPS 4.51 3.80 2.96 1.84 10.12 6.53 4.38 1.97%
  QoQ % 18.68% 28.38% 60.87% -81.82% 54.98% 49.09% -
  Horiz. % 102.97% 86.76% 67.58% 42.01% 231.05% 149.09% 100.00%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5700 1.5600 1.5500 1.5600 1.5400 1.5100 1.4900 3.55%
  QoQ % 0.64% 0.65% -0.64% 1.30% 1.99% 1.34% -
  Horiz. % 105.37% 104.70% 104.03% 104.70% 103.36% 101.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 40.59 25.93 19.46 8.86 42.87 30.52 19.96 60.58%
  QoQ % 56.54% 33.25% 119.64% -79.33% 40.47% 52.91% -
  Horiz. % 203.36% 129.91% 97.49% 44.39% 214.78% 152.91% 100.00%
EPS 2.06 1.73 1.35 0.84 4.62 2.98 2.00 1.99%
  QoQ % 19.08% 28.15% 60.71% -81.82% 55.03% 49.00% -
  Horiz. % 103.00% 86.50% 67.50% 42.00% 231.00% 149.00% 100.00%
DPS 0.91 0.00 0.00 0.00 1.37 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.42% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.7159 0.7112 0.7062 0.7136 0.7026 0.6886 0.6803 3.46%
  QoQ % 0.66% 0.71% -1.04% 1.57% 2.03% 1.22% -
  Horiz. % 105.23% 104.54% 103.81% 104.89% 103.28% 101.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.1100 1.0500 0.9700 0.7000 0.6500 0.6000 0.6400 -
P/RPS 1.25 1.85 2.27 3.61 0.69 0.90 1.46 -9.84%
  QoQ % -32.43% -18.50% -37.12% 423.19% -23.33% -38.36% -
  Horiz. % 85.62% 126.71% 155.48% 247.26% 47.26% 61.64% 100.00%
P/EPS 24.60 27.63 32.77 38.04 6.42 9.19 14.61 41.58%
  QoQ % -10.97% -15.69% -13.85% 492.52% -30.14% -37.10% -
  Horiz. % 168.38% 189.12% 224.30% 260.37% 43.94% 62.90% 100.00%
EY 4.07 3.62 3.05 2.63 15.57 10.88 6.84 -29.28%
  QoQ % 12.43% 18.69% 15.97% -83.11% 43.11% 59.06% -
  Horiz. % 59.50% 52.92% 44.59% 38.45% 227.63% 159.06% 100.00%
DY 1.80 0.00 0.00 0.00 4.62 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.96% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.71 0.67 0.63 0.45 0.42 0.40 0.43 39.74%
  QoQ % 5.97% 6.35% 40.00% 7.14% 5.00% -6.98% -
  Horiz. % 165.12% 155.81% 146.51% 104.65% 97.67% 93.02% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 24/02/11 23/11/10 25/08/10 26/05/10 24/02/10 12/11/09 -
Price 1.0000 1.1500 0.9700 0.9500 0.6500 0.6200 0.6300 -
P/RPS 1.12 2.02 2.27 4.90 0.69 0.93 1.44 -15.44%
  QoQ % -44.55% -11.01% -53.67% 610.14% -25.81% -35.42% -
  Horiz. % 77.78% 140.28% 157.64% 340.28% 47.92% 64.58% 100.00%
P/EPS 22.16 30.26 32.77 51.63 6.42 9.49 14.38 33.45%
  QoQ % -26.77% -7.66% -36.53% 704.21% -32.35% -34.01% -
  Horiz. % 154.10% 210.43% 227.89% 359.04% 44.65% 65.99% 100.00%
EY 4.51 3.30 3.05 1.94 15.57 10.53 6.95 -25.07%
  QoQ % 36.67% 8.20% 57.22% -87.54% 47.86% 51.51% -
  Horiz. % 64.89% 47.48% 43.88% 27.91% 224.03% 151.51% 100.00%
DY 2.00 0.00 0.00 0.00 4.62 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.29% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.64 0.74 0.63 0.61 0.42 0.41 0.42 32.45%
  QoQ % -13.51% 17.46% 3.28% 45.24% 2.44% -2.38% -
  Horiz. % 152.38% 176.19% 150.00% 145.24% 100.00% 97.62% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers