Highlights

[SYMLIFE] QoQ Cumulative Quarter Result on 2010-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     55.02%    YoY -     51.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 155,720 116,889 53,210 257,473 183,299 119,858 58,471 91.79%
  QoQ % 33.22% 119.67% -79.33% 40.47% 52.93% 104.99% -
  Horiz. % 266.32% 199.91% 91.00% 440.34% 313.49% 204.99% 100.00%
PBT 15,505 12,070 7,348 50,704 34,047 21,719 11,222 23.98%
  QoQ % 28.46% 64.26% -85.51% 48.92% 56.76% 93.54% -
  Horiz. % 138.17% 107.56% 65.48% 451.83% 303.40% 193.54% 100.00%
Tax -5,166 -4,014 -2,303 -16,317 -10,916 -6,664 -3,183 37.98%
  QoQ % -28.70% -74.29% 85.89% -49.48% -63.81% -109.36% -
  Horiz. % 162.30% 126.11% 72.35% 512.63% 342.95% 209.36% 100.00%
NP 10,339 8,056 5,045 34,387 23,131 15,055 8,039 18.21%
  QoQ % 28.34% 59.68% -85.33% 48.66% 53.64% 87.27% -
  Horiz. % 128.61% 100.21% 62.76% 427.75% 287.73% 187.27% 100.00%
NP to SH 10,405 8,099 5,055 27,726 17,885 12,010 5,856 46.55%
  QoQ % 28.47% 60.22% -81.77% 55.02% 48.92% 105.09% -
  Horiz. % 177.68% 138.30% 86.32% 473.46% 305.41% 205.09% 100.00%
Tax Rate 33.32 % 33.26 % 31.34 % 32.18 % 32.06 % 30.68 % 28.36 % 11.31%
  QoQ % 0.18% 6.13% -2.61% 0.37% 4.50% 8.18% -
  Horiz. % 117.49% 117.28% 110.51% 113.47% 113.05% 108.18% 100.00%
Total Cost 145,381 108,833 48,165 223,086 160,168 104,803 50,432 102.16%
  QoQ % 33.58% 125.96% -78.41% 39.28% 52.83% 107.81% -
  Horiz. % 288.27% 215.80% 95.50% 442.35% 317.59% 207.81% 100.00%
Net Worth 427,152 424,103 428,576 421,932 413,573 408,559 404,994 3.60%
  QoQ % 0.72% -1.04% 1.57% 2.02% 1.23% 0.88% -
  Horiz. % 105.47% 104.72% 105.82% 104.18% 102.12% 100.88% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 8,219 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 29.65 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 427,152 424,103 428,576 421,932 413,573 408,559 404,994 3.60%
  QoQ % 0.72% -1.04% 1.57% 2.02% 1.23% 0.88% -
  Horiz. % 105.47% 104.72% 105.82% 104.18% 102.12% 100.88% 100.00%
NOSH 273,815 273,614 274,728 273,982 273,889 274,200 273,644 0.04%
  QoQ % 0.07% -0.41% 0.27% 0.03% -0.11% 0.20% -
  Horiz. % 100.06% 99.99% 100.40% 100.12% 100.09% 100.20% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.64 % 6.89 % 9.48 % 13.36 % 12.62 % 12.56 % 13.75 % -38.37%
  QoQ % -3.63% -27.32% -29.04% 5.86% 0.48% -8.65% -
  Horiz. % 48.29% 50.11% 68.95% 97.16% 91.78% 91.35% 100.00%
ROE 2.44 % 1.91 % 1.18 % 6.57 % 4.32 % 2.94 % 1.45 % 41.34%
  QoQ % 27.75% 61.86% -82.04% 52.08% 46.94% 102.76% -
  Horiz. % 168.28% 131.72% 81.38% 453.10% 297.93% 202.76% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 56.87 42.72 19.37 93.97 66.92 43.71 21.37 91.70%
  QoQ % 33.12% 120.55% -79.39% 40.42% 53.10% 104.54% -
  Horiz. % 266.12% 199.91% 90.64% 439.73% 313.15% 204.54% 100.00%
EPS 3.80 2.96 1.84 10.12 6.53 4.38 2.14 46.48%
  QoQ % 28.38% 60.87% -81.82% 54.98% 49.09% 104.67% -
  Horiz. % 177.57% 138.32% 85.98% 472.90% 305.14% 204.67% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.5600 1.5500 1.5600 1.5400 1.5100 1.4900 1.4800 3.56%
  QoQ % 0.65% -0.64% 1.30% 1.99% 1.34% 0.68% -
  Horiz. % 105.41% 104.73% 105.41% 104.05% 102.03% 100.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 25.93 19.46 8.86 42.87 30.52 19.96 9.74 91.74%
  QoQ % 33.25% 119.64% -79.33% 40.47% 52.91% 104.93% -
  Horiz. % 266.22% 199.79% 90.97% 440.14% 313.35% 204.93% 100.00%
EPS 1.73 1.35 0.84 4.62 2.98 2.00 0.98 45.91%
  QoQ % 28.15% 60.71% -81.82% 55.03% 49.00% 104.08% -
  Horiz. % 176.53% 137.76% 85.71% 471.43% 304.08% 204.08% 100.00%
DPS 0.00 0.00 0.00 1.37 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.7112 0.7062 0.7136 0.7026 0.6886 0.6803 0.6743 3.61%
  QoQ % 0.71% -1.04% 1.57% 2.03% 1.22% 0.89% -
  Horiz. % 105.47% 104.73% 105.83% 104.20% 102.12% 100.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.0500 0.9700 0.7000 0.6500 0.6000 0.6400 0.6400 -
P/RPS 1.85 2.27 3.61 0.69 0.90 1.46 3.00 -27.49%
  QoQ % -18.50% -37.12% 423.19% -23.33% -38.36% -51.33% -
  Horiz. % 61.67% 75.67% 120.33% 23.00% 30.00% 48.67% 100.00%
P/EPS 27.63 32.77 38.04 6.42 9.19 14.61 29.91 -5.14%
  QoQ % -15.69% -13.85% 492.52% -30.14% -37.10% -51.15% -
  Horiz. % 92.38% 109.56% 127.18% 21.46% 30.73% 48.85% 100.00%
EY 3.62 3.05 2.63 15.57 10.88 6.84 3.34 5.50%
  QoQ % 18.69% 15.97% -83.11% 43.11% 59.06% 104.79% -
  Horiz. % 108.38% 91.32% 78.74% 466.17% 325.75% 204.79% 100.00%
DY 0.00 0.00 0.00 4.62 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.67 0.63 0.45 0.42 0.40 0.43 0.43 34.29%
  QoQ % 6.35% 40.00% 7.14% 5.00% -6.98% 0.00% -
  Horiz. % 155.81% 146.51% 104.65% 97.67% 93.02% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 23/11/10 25/08/10 26/05/10 24/02/10 12/11/09 25/08/09 -
Price 1.1500 0.9700 0.9500 0.6500 0.6200 0.6300 0.6400 -
P/RPS 2.02 2.27 4.90 0.69 0.93 1.44 3.00 -23.12%
  QoQ % -11.01% -53.67% 610.14% -25.81% -35.42% -52.00% -
  Horiz. % 67.33% 75.67% 163.33% 23.00% 31.00% 48.00% 100.00%
P/EPS 30.26 32.77 51.63 6.42 9.49 14.38 29.91 0.78%
  QoQ % -7.66% -36.53% 704.21% -32.35% -34.01% -51.92% -
  Horiz. % 101.17% 109.56% 172.62% 21.46% 31.73% 48.08% 100.00%
EY 3.30 3.05 1.94 15.57 10.53 6.95 3.34 -0.80%
  QoQ % 8.20% 57.22% -87.54% 47.86% 51.51% 108.08% -
  Horiz. % 98.80% 91.32% 58.08% 466.17% 315.27% 208.08% 100.00%
DY 0.00 0.00 0.00 4.62 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.74 0.63 0.61 0.42 0.41 0.42 0.43 43.47%
  QoQ % 17.46% 3.28% 45.24% 2.44% -2.38% -2.33% -
  Horiz. % 172.09% 146.51% 141.86% 97.67% 95.35% 97.67% 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.
 


 

248  289  519  1218 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.36-0.15 
 TDM 0.315+0.015 
 HSI-H8K 0.16+0.05 
 SUPERMX 1.43+0.12 
 HUBLINE 0.0450.00 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers