Highlights

[SYMLIFE] QoQ Cumulative Quarter Result on 2009-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     48.92%    YoY -     -14.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 116,889 53,210 257,473 183,299 119,858 58,471 292,044 -45.66%
  QoQ % 119.67% -79.33% 40.47% 52.93% 104.99% -79.98% -
  Horiz. % 40.02% 18.22% 88.16% 62.76% 41.04% 20.02% 100.00%
PBT 12,070 7,348 50,704 34,047 21,719 11,222 38,113 -53.51%
  QoQ % 64.26% -85.51% 48.92% 56.76% 93.54% -70.56% -
  Horiz. % 31.67% 19.28% 133.04% 89.33% 56.99% 29.44% 100.00%
Tax -4,014 -2,303 -16,317 -10,916 -6,664 -3,183 -14,603 -57.69%
  QoQ % -74.29% 85.89% -49.48% -63.81% -109.36% 78.20% -
  Horiz. % 27.49% 15.77% 111.74% 74.75% 45.63% 21.80% 100.00%
NP 8,056 5,045 34,387 23,131 15,055 8,039 23,510 -51.00%
  QoQ % 59.68% -85.33% 48.66% 53.64% 87.27% -65.81% -
  Horiz. % 34.27% 21.46% 146.27% 98.39% 64.04% 34.19% 100.00%
NP to SH 8,099 5,055 27,726 17,885 12,010 5,856 18,343 -41.99%
  QoQ % 60.22% -81.77% 55.02% 48.92% 105.09% -68.08% -
  Horiz. % 44.15% 27.56% 151.15% 97.50% 65.47% 31.92% 100.00%
Tax Rate 33.26 % 31.34 % 32.18 % 32.06 % 30.68 % 28.36 % 38.32 % -9.00%
  QoQ % 6.13% -2.61% 0.37% 4.50% 8.18% -25.99% -
  Horiz. % 86.80% 81.78% 83.98% 83.66% 80.06% 74.01% 100.00%
Total Cost 108,833 48,165 223,086 160,168 104,803 50,432 268,534 -45.20%
  QoQ % 125.96% -78.41% 39.28% 52.83% 107.81% -81.22% -
  Horiz. % 40.53% 17.94% 83.08% 59.65% 39.03% 18.78% 100.00%
Net Worth 424,103 428,576 421,932 413,573 408,559 404,994 420,179 0.62%
  QoQ % -1.04% 1.57% 2.02% 1.23% 0.88% -3.61% -
  Horiz. % 100.93% 102.00% 100.42% 98.43% 97.23% 96.39% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 8,219 - - - 4,346 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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. % 0.00% 0.00% 125.11% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 424,103 428,576 421,932 413,573 408,559 404,994 420,179 0.62%
  QoQ % -1.04% 1.57% 2.02% 1.23% 0.88% -3.61% -
  Horiz. % 100.93% 102.00% 100.42% 98.43% 97.23% 96.39% 100.00%
NOSH 273,614 274,728 273,982 273,889 274,200 273,644 289,778 -3.75%
  QoQ % -0.41% 0.27% 0.03% -0.11% 0.20% -5.57% -
  Horiz. % 94.42% 94.81% 94.55% 94.52% 94.62% 94.43% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.89 % 9.48 % 13.36 % 12.62 % 12.56 % 13.75 % 8.05 % -9.84%
  QoQ % -27.32% -29.04% 5.86% 0.48% -8.65% 70.81% -
  Horiz. % 85.59% 117.76% 165.96% 156.77% 156.02% 170.81% 100.00%
ROE 1.91 % 1.18 % 6.57 % 4.32 % 2.94 % 1.45 % 4.37 % -42.38%
  QoQ % 61.86% -82.04% 52.08% 46.94% 102.76% -66.82% -
  Horiz. % 43.71% 27.00% 150.34% 98.86% 67.28% 33.18% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.72 19.37 93.97 66.92 43.71 21.37 100.78 -43.54%
  QoQ % 120.55% -79.39% 40.42% 53.10% 104.54% -78.80% -
  Horiz. % 42.39% 19.22% 93.24% 66.40% 43.37% 21.20% 100.00%
EPS 2.96 1.84 10.12 6.53 4.38 2.14 6.33 -39.73%
  QoQ % 60.87% -81.82% 54.98% 49.09% 104.67% -66.19% -
  Horiz. % 46.76% 29.07% 159.87% 103.16% 69.19% 33.81% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5500 1.5600 1.5400 1.5100 1.4900 1.4800 1.4500 4.54%
  QoQ % -0.64% 1.30% 1.99% 1.34% 0.68% 2.07% -
  Horiz. % 106.90% 107.59% 106.21% 104.14% 102.76% 102.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.46 8.86 42.87 30.52 19.96 9.74 48.63 -45.67%
  QoQ % 119.64% -79.33% 40.47% 52.91% 104.93% -79.97% -
  Horiz. % 40.02% 18.22% 88.16% 62.76% 41.04% 20.03% 100.00%
EPS 1.35 0.84 4.62 2.98 2.00 0.98 3.05 -41.89%
  QoQ % 60.71% -81.82% 55.03% 49.00% 104.08% -67.87% -
  Horiz. % 44.26% 27.54% 151.48% 97.70% 65.57% 32.13% 100.00%
DPS 0.00 0.00 1.37 0.00 0.00 0.00 0.72 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 190.28% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7062 0.7136 0.7026 0.6886 0.6803 0.6743 0.6996 0.63%
  QoQ % -1.04% 1.57% 2.03% 1.22% 0.89% -3.62% -
  Horiz. % 100.94% 102.00% 100.43% 98.43% 97.24% 96.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.9700 0.7000 0.6500 0.6000 0.6400 0.6400 0.5400 -
P/RPS 2.27 3.61 0.69 0.90 1.46 3.00 0.54 160.24%
  QoQ % -37.12% 423.19% -23.33% -38.36% -51.33% 455.56% -
  Horiz. % 420.37% 668.52% 127.78% 166.67% 270.37% 555.56% 100.00%
P/EPS 32.77 38.04 6.42 9.19 14.61 29.91 8.53 145.09%
  QoQ % -13.85% 492.52% -30.14% -37.10% -51.15% 250.64% -
  Horiz. % 384.17% 445.96% 75.26% 107.74% 171.28% 350.64% 100.00%
EY 3.05 2.63 15.57 10.88 6.84 3.34 11.72 -59.21%
  QoQ % 15.97% -83.11% 43.11% 59.06% 104.79% -71.50% -
  Horiz. % 26.02% 22.44% 132.85% 92.83% 58.36% 28.50% 100.00%
DY 0.00 0.00 4.62 0.00 0.00 0.00 2.78 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 166.19% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.63 0.45 0.42 0.40 0.43 0.43 0.37 42.54%
  QoQ % 40.00% 7.14% 5.00% -6.98% 0.00% 16.22% -
  Horiz. % 170.27% 121.62% 113.51% 108.11% 116.22% 116.22% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 26/05/10 24/02/10 12/11/09 25/08/09 27/05/09 -
Price 0.9700 0.9500 0.6500 0.6200 0.6300 0.6400 0.6000 -
P/RPS 2.27 4.90 0.69 0.93 1.44 3.00 0.60 142.60%
  QoQ % -53.67% 610.14% -25.81% -35.42% -52.00% 400.00% -
  Horiz. % 378.33% 816.67% 115.00% 155.00% 240.00% 500.00% 100.00%
P/EPS 32.77 51.63 6.42 9.49 14.38 29.91 9.48 128.45%
  QoQ % -36.53% 704.21% -32.35% -34.01% -51.92% 215.51% -
  Horiz. % 345.68% 544.62% 67.72% 100.11% 151.69% 315.51% 100.00%
EY 3.05 1.94 15.57 10.53 6.95 3.34 10.55 -56.25%
  QoQ % 57.22% -87.54% 47.86% 51.51% 108.08% -68.34% -
  Horiz. % 28.91% 18.39% 147.58% 99.81% 65.88% 31.66% 100.00%
DY 0.00 0.00 4.62 0.00 0.00 0.00 2.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 184.80% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.63 0.61 0.42 0.41 0.42 0.43 0.41 33.12%
  QoQ % 3.28% 45.24% 2.44% -2.38% -2.33% 4.88% -
  Horiz. % 153.66% 148.78% 102.44% 100.00% 102.44% 104.88% 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
Partners & Brokers