Highlights

[SYMLIFE] QoQ Cumulative Quarter Result on 2010-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     28.47%    YoY -     -41.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 163,163 62,348 243,780 155,720 116,889 53,210 257,473 -26.20%
  QoQ % 161.70% -74.42% 56.55% 33.22% 119.67% -79.33% -
  Horiz. % 63.37% 24.22% 94.68% 60.48% 45.40% 20.67% 100.00%
PBT 25,704 11,117 20,324 15,505 12,070 7,348 50,704 -36.40%
  QoQ % 131.21% -45.30% 31.08% 28.46% 64.26% -85.51% -
  Horiz. % 50.69% 21.93% 40.08% 30.58% 23.80% 14.49% 100.00%
Tax -9,751 -3,408 -8,434 -5,166 -4,014 -2,303 -16,317 -29.03%
  QoQ % -186.12% 59.59% -63.26% -28.70% -74.29% 85.89% -
  Horiz. % 59.76% 20.89% 51.69% 31.66% 24.60% 14.11% 100.00%
NP 15,953 7,709 11,890 10,339 8,056 5,045 34,387 -40.04%
  QoQ % 106.94% -35.16% 15.00% 28.34% 59.68% -85.33% -
  Horiz. % 46.39% 22.42% 34.58% 30.07% 23.43% 14.67% 100.00%
NP to SH 16,207 7,836 12,359 10,405 8,099 5,055 27,726 -30.07%
  QoQ % 106.83% -36.60% 18.78% 28.47% 60.22% -81.77% -
  Horiz. % 58.45% 28.26% 44.58% 37.53% 29.21% 18.23% 100.00%
Tax Rate 37.94 % 30.66 % 41.50 % 33.32 % 33.26 % 31.34 % 32.18 % 11.59%
  QoQ % 23.74% -26.12% 24.55% 0.18% 6.13% -2.61% -
  Horiz. % 117.90% 95.28% 128.96% 103.54% 103.36% 97.39% 100.00%
Total Cost 147,210 54,639 231,890 145,381 108,833 48,165 223,086 -24.19%
  QoQ % 169.42% -76.44% 59.51% 33.58% 125.96% -78.41% -
  Horiz. % 65.99% 24.49% 103.95% 65.17% 48.79% 21.59% 100.00%
Net Worth 433,929 438,377 429,951 427,152 424,103 428,576 421,932 1.88%
  QoQ % -1.01% 1.96% 0.66% 0.72% -1.04% 1.57% -
  Horiz. % 102.84% 103.90% 101.90% 101.24% 100.51% 101.57% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 5,477 - - - 8,219 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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. % 0.00% 0.00% 149.48% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 433,929 438,377 429,951 427,152 424,103 428,576 421,932 1.88%
  QoQ % -1.01% 1.96% 0.66% 0.72% -1.04% 1.57% -
  Horiz. % 102.84% 103.90% 101.90% 101.24% 100.51% 101.57% 100.00%
NOSH 261,403 273,986 273,854 273,815 273,614 274,728 273,982 -3.08%
  QoQ % -4.59% 0.05% 0.01% 0.07% -0.41% 0.27% -
  Horiz. % 95.41% 100.00% 99.95% 99.94% 99.87% 100.27% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.78 % 12.36 % 4.88 % 6.64 % 6.89 % 9.48 % 13.36 % -18.76%
  QoQ % -20.87% 153.28% -26.51% -3.63% -27.32% -29.04% -
  Horiz. % 73.20% 92.51% 36.53% 49.70% 51.57% 70.96% 100.00%
ROE 3.73 % 1.79 % 2.87 % 2.44 % 1.91 % 1.18 % 6.57 % -31.41%
  QoQ % 108.38% -37.63% 17.62% 27.75% 61.86% -82.04% -
  Horiz. % 56.77% 27.25% 43.68% 37.14% 29.07% 17.96% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 62.42 22.76 89.02 56.87 42.72 19.37 93.97 -23.85%
  QoQ % 174.25% -74.43% 56.53% 33.12% 120.55% -79.39% -
  Horiz. % 66.43% 24.22% 94.73% 60.52% 45.46% 20.61% 100.00%
EPS 6.20 2.86 4.51 3.80 2.96 1.84 10.12 -27.84%
  QoQ % 116.78% -36.59% 18.68% 28.38% 60.87% -81.82% -
  Horiz. % 61.26% 28.26% 44.57% 37.55% 29.25% 18.18% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6600 1.6000 1.5700 1.5600 1.5500 1.5600 1.5400 5.12%
  QoQ % 3.75% 1.91% 0.64% 0.65% -0.64% 1.30% -
  Horiz. % 107.79% 103.90% 101.95% 101.30% 100.65% 101.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 27.17 10.38 40.59 25.93 19.46 8.86 42.87 -26.20%
  QoQ % 161.75% -74.43% 56.54% 33.25% 119.64% -79.33% -
  Horiz. % 63.38% 24.21% 94.68% 60.49% 45.39% 20.67% 100.00%
EPS 2.70 1.30 2.06 1.73 1.35 0.84 4.62 -30.08%
  QoQ % 107.69% -36.89% 19.08% 28.15% 60.71% -81.82% -
  Horiz. % 58.44% 28.14% 44.59% 37.45% 29.22% 18.18% 100.00%
DPS 0.00 0.00 0.91 0.00 0.00 0.00 1.37 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.42% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7225 0.7299 0.7159 0.7112 0.7062 0.7136 0.7026 1.88%
  QoQ % -1.01% 1.96% 0.66% 0.71% -1.04% 1.57% -
  Horiz. % 102.83% 103.89% 101.89% 101.22% 100.51% 101.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.7200 0.9800 1.1100 1.0500 0.9700 0.7000 0.6500 -
P/RPS 1.15 4.31 1.25 1.85 2.27 3.61 0.69 40.53%
  QoQ % -73.32% 244.80% -32.43% -18.50% -37.12% 423.19% -
  Horiz. % 166.67% 624.64% 181.16% 268.12% 328.99% 523.19% 100.00%
P/EPS 11.61 34.27 24.60 27.63 32.77 38.04 6.42 48.38%
  QoQ % -66.12% 39.31% -10.97% -15.69% -13.85% 492.52% -
  Horiz. % 180.84% 533.80% 383.18% 430.37% 510.44% 592.52% 100.00%
EY 8.61 2.92 4.07 3.62 3.05 2.63 15.57 -32.60%
  QoQ % 194.86% -28.26% 12.43% 18.69% 15.97% -83.11% -
  Horiz. % 55.30% 18.75% 26.14% 23.25% 19.59% 16.89% 100.00%
DY 0.00 0.00 1.80 0.00 0.00 0.00 4.62 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 38.96% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.43 0.61 0.71 0.67 0.63 0.45 0.42 1.58%
  QoQ % -29.51% -14.08% 5.97% 6.35% 40.00% 7.14% -
  Horiz. % 102.38% 145.24% 169.05% 159.52% 150.00% 107.14% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 22/08/11 23/05/11 24/02/11 23/11/10 25/08/10 26/05/10 -
Price 0.7300 0.8700 1.0000 1.1500 0.9700 0.9500 0.6500 -
P/RPS 1.17 3.82 1.12 2.02 2.27 4.90 0.69 42.15%
  QoQ % -69.37% 241.07% -44.55% -11.01% -53.67% 610.14% -
  Horiz. % 169.57% 553.62% 162.32% 292.75% 328.99% 710.14% 100.00%
P/EPS 11.77 30.42 22.16 30.26 32.77 51.63 6.42 49.74%
  QoQ % -61.31% 37.27% -26.77% -7.66% -36.53% 704.21% -
  Horiz. % 183.33% 473.83% 345.17% 471.34% 510.44% 804.21% 100.00%
EY 8.49 3.29 4.51 3.30 3.05 1.94 15.57 -33.23%
  QoQ % 158.05% -27.05% 36.67% 8.20% 57.22% -87.54% -
  Horiz. % 54.53% 21.13% 28.97% 21.19% 19.59% 12.46% 100.00%
DY 0.00 0.00 2.00 0.00 0.00 0.00 4.62 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 43.29% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.44 0.54 0.64 0.74 0.63 0.61 0.42 3.15%
  QoQ % -18.52% -15.62% -13.51% 17.46% 3.28% 45.24% -
  Horiz. % 104.76% 128.57% 152.38% 176.19% 150.00% 145.24% 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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - Genting Malaysia (4715) AmInvest Research Reports
6. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
7. Technical Buy - TEKSENG (7200) PublicInvest Research
8. Does London Biscuit worth anything? kcchongnz kcchongnz blog
Partners & Brokers