Highlights

[SYMLIFE] QoQ Cumulative Quarter Result on 2011-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 22-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     -36.60%    YoY -     55.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 341,136 223,366 163,163 62,348 243,780 155,720 116,889 104.09%
  QoQ % 52.73% 36.90% 161.70% -74.42% 56.55% 33.22% -
  Horiz. % 291.85% 191.09% 139.59% 53.34% 208.56% 133.22% 100.00%
PBT 61,616 40,003 25,704 11,117 20,324 15,505 12,070 196.18%
  QoQ % 54.03% 55.63% 131.21% -45.30% 31.08% 28.46% -
  Horiz. % 510.49% 331.43% 212.96% 92.10% 168.38% 128.46% 100.00%
Tax -14,737 -13,244 -9,751 -3,408 -8,434 -5,166 -4,014 137.80%
  QoQ % -11.27% -35.82% -186.12% 59.59% -63.26% -28.70% -
  Horiz. % 367.14% 329.95% 242.92% 84.90% 210.11% 128.70% 100.00%
NP 46,879 26,759 15,953 7,709 11,890 10,339 8,056 223.18%
  QoQ % 75.19% 67.74% 106.94% -35.16% 15.00% 28.34% -
  Horiz. % 581.91% 332.16% 198.03% 95.69% 147.59% 128.34% 100.00%
NP to SH 47,435 27,123 16,207 7,836 12,359 10,405 8,099 224.57%
  QoQ % 74.89% 67.35% 106.83% -36.60% 18.78% 28.47% -
  Horiz. % 585.69% 334.89% 200.11% 96.75% 152.60% 128.47% 100.00%
Tax Rate 23.92 % 33.11 % 37.94 % 30.66 % 41.50 % 33.32 % 33.26 % -19.71%
  QoQ % -27.76% -12.73% 23.74% -26.12% 24.55% 0.18% -
  Horiz. % 71.92% 99.55% 114.07% 92.18% 124.77% 100.18% 100.00%
Total Cost 294,257 196,607 147,210 54,639 231,890 145,381 108,833 93.96%
  QoQ % 49.67% 33.56% 169.42% -76.44% 59.51% 33.58% -
  Horiz. % 270.37% 180.65% 135.26% 50.20% 213.07% 133.58% 100.00%
Net Worth 454,293 434,280 433,929 438,377 429,951 427,152 424,103 4.69%
  QoQ % 4.61% 0.08% -1.01% 1.96% 0.66% 0.72% -
  Horiz. % 107.12% 102.40% 102.32% 103.37% 101.38% 100.72% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - 5,477 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 44.32 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 454,293 434,280 433,929 438,377 429,951 427,152 424,103 4.69%
  QoQ % 4.61% 0.08% -1.01% 1.96% 0.66% 0.72% -
  Horiz. % 107.12% 102.40% 102.32% 103.37% 101.38% 100.72% 100.00%
NOSH 259,596 260,047 261,403 273,986 273,854 273,815 273,614 -3.44%
  QoQ % -0.17% -0.52% -4.59% 0.05% 0.01% 0.07% -
  Horiz. % 94.88% 95.04% 95.54% 100.14% 100.09% 100.07% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 13.74 % 11.98 % 9.78 % 12.36 % 4.88 % 6.64 % 6.89 % 58.37%
  QoQ % 14.69% 22.49% -20.87% 153.28% -26.51% -3.63% -
  Horiz. % 199.42% 173.88% 141.94% 179.39% 70.83% 96.37% 100.00%
ROE 10.44 % 6.25 % 3.73 % 1.79 % 2.87 % 2.44 % 1.91 % 209.98%
  QoQ % 67.04% 67.56% 108.38% -37.63% 17.62% 27.75% -
  Horiz. % 546.60% 327.23% 195.29% 93.72% 150.26% 127.75% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 131.41 85.89 62.42 22.76 89.02 56.87 42.72 111.37%
  QoQ % 53.00% 37.60% 174.25% -74.43% 56.53% 33.12% -
  Horiz. % 307.61% 201.05% 146.11% 53.28% 208.38% 133.12% 100.00%
EPS 18.27 10.43 6.20 2.86 4.51 3.80 2.96 236.11%
  QoQ % 75.17% 68.23% 116.78% -36.59% 18.68% 28.38% -
  Horiz. % 617.23% 352.36% 209.46% 96.62% 152.36% 128.38% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7500 1.6700 1.6600 1.6000 1.5700 1.5600 1.5500 8.42%
  QoQ % 4.79% 0.60% 3.75% 1.91% 0.64% 0.65% -
  Horiz. % 112.90% 107.74% 107.10% 103.23% 101.29% 100.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 56.80 37.19 27.17 10.38 40.59 25.93 19.46 104.11%
  QoQ % 52.73% 36.88% 161.75% -74.43% 56.54% 33.25% -
  Horiz. % 291.88% 191.11% 139.62% 53.34% 208.58% 133.25% 100.00%
EPS 7.90 4.52 2.70 1.30 2.06 1.73 1.35 224.39%
  QoQ % 74.78% 67.41% 107.69% -36.89% 19.08% 28.15% -
  Horiz. % 585.19% 334.81% 200.00% 96.30% 152.59% 128.15% 100.00%
DPS 0.00 0.00 0.00 0.00 0.91 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.7564 0.7231 0.7225 0.7299 0.7159 0.7112 0.7062 4.68%
  QoQ % 4.61% 0.08% -1.01% 1.96% 0.66% 0.71% -
  Horiz. % 107.11% 102.39% 102.31% 103.36% 101.37% 100.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.7600 0.7300 0.7200 0.9800 1.1100 1.0500 0.9700 -
P/RPS 0.58 0.85 1.15 4.31 1.25 1.85 2.27 -59.70%
  QoQ % -31.76% -26.09% -73.32% 244.80% -32.43% -18.50% -
  Horiz. % 25.55% 37.44% 50.66% 189.87% 55.07% 81.50% 100.00%
P/EPS 4.16 7.00 11.61 34.27 24.60 27.63 32.77 -74.71%
  QoQ % -40.57% -39.71% -66.12% 39.31% -10.97% -15.69% -
  Horiz. % 12.69% 21.36% 35.43% 104.58% 75.07% 84.31% 100.00%
EY 24.04 14.29 8.61 2.92 4.07 3.62 3.05 295.56%
  QoQ % 68.23% 65.97% 194.86% -28.26% 12.43% 18.69% -
  Horiz. % 788.20% 468.52% 282.30% 95.74% 133.44% 118.69% 100.00%
DY 0.00 0.00 0.00 0.00 1.80 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.43 0.44 0.43 0.61 0.71 0.67 0.63 -22.46%
  QoQ % -2.27% 2.33% -29.51% -14.08% 5.97% 6.35% -
  Horiz. % 68.25% 69.84% 68.25% 96.83% 112.70% 106.35% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 24/11/11 22/08/11 23/05/11 24/02/11 23/11/10 -
Price 0.7000 0.8000 0.7300 0.8700 1.0000 1.1500 0.9700 -
P/RPS 0.53 0.93 1.17 3.82 1.12 2.02 2.27 -62.05%
  QoQ % -43.01% -20.51% -69.37% 241.07% -44.55% -11.01% -
  Horiz. % 23.35% 40.97% 51.54% 168.28% 49.34% 88.99% 100.00%
P/EPS 3.83 7.67 11.77 30.42 22.16 30.26 32.77 -76.06%
  QoQ % -50.07% -34.83% -61.31% 37.27% -26.77% -7.66% -
  Horiz. % 11.69% 23.41% 35.92% 92.83% 67.62% 92.34% 100.00%
EY 26.10 13.04 8.49 3.29 4.51 3.30 3.05 317.82%
  QoQ % 100.15% 53.59% 158.05% -27.05% 36.67% 8.20% -
  Horiz. % 855.74% 427.54% 278.36% 107.87% 147.87% 108.20% 100.00%
DY 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.40 0.48 0.44 0.54 0.64 0.74 0.63 -26.11%
  QoQ % -16.67% 9.09% -18.52% -15.62% -13.51% 17.46% -
  Horiz. % 63.49% 76.19% 69.84% 85.71% 101.59% 117.46% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers