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 - 631,804
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 18.50 8.42 40.75 29.01 18.97 9.25 46.22 -45.66%
  QoQ % 119.71% -79.34% 40.47% 52.93% 105.08% -79.99% -
  Horiz. % 40.03% 18.22% 88.17% 62.77% 41.04% 20.01% 100.00%
EPS 1.28 0.80 4.39 2.83 1.90 0.93 2.90 -42.00%
  QoQ % 60.00% -81.78% 55.12% 48.95% 104.30% -67.93% -
  Horiz. % 44.14% 27.59% 151.38% 97.59% 65.52% 32.07% 100.00%
DPS 0.00 0.00 1.30 0.00 0.00 0.00 0.69 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 188.41% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6713 0.6783 0.6678 0.6546 0.6467 0.6410 0.6650 0.63%
  QoQ % -1.03% 1.57% 2.02% 1.22% 0.89% -3.61% -
  Horiz. % 100.95% 102.00% 100.42% 98.44% 97.25% 96.39% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS