Highlights

[SYMLIFE] QoQ Cumulative Quarter Result on 2011-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 23-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     18.78%    YoY -     -55.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 223,366 163,163 62,348 243,780 155,720 116,889 53,210 159.55%
  QoQ % 36.90% 161.70% -74.42% 56.55% 33.22% 119.67% -
  Horiz. % 419.78% 306.64% 117.17% 458.15% 292.65% 219.67% 100.00%
PBT 40,003 25,704 11,117 20,324 15,505 12,070 7,348 208.51%
  QoQ % 55.63% 131.21% -45.30% 31.08% 28.46% 64.26% -
  Horiz. % 544.41% 349.81% 151.29% 276.59% 211.01% 164.26% 100.00%
Tax -13,244 -9,751 -3,408 -8,434 -5,166 -4,014 -2,303 219.96%
  QoQ % -35.82% -186.12% 59.59% -63.26% -28.70% -74.29% -
  Horiz. % 575.08% 423.40% 147.98% 366.22% 224.32% 174.29% 100.00%
NP 26,759 15,953 7,709 11,890 10,339 8,056 5,045 203.22%
  QoQ % 67.74% 106.94% -35.16% 15.00% 28.34% 59.68% -
  Horiz. % 530.41% 316.21% 152.80% 235.68% 204.94% 159.68% 100.00%
NP to SH 27,123 16,207 7,836 12,359 10,405 8,099 5,055 205.55%
  QoQ % 67.35% 106.83% -36.60% 18.78% 28.47% 60.22% -
  Horiz. % 536.56% 320.61% 155.01% 244.49% 205.84% 160.22% 100.00%
Tax Rate 33.11 % 37.94 % 30.66 % 41.50 % 33.32 % 33.26 % 31.34 % 3.72%
  QoQ % -12.73% 23.74% -26.12% 24.55% 0.18% 6.13% -
  Horiz. % 105.65% 121.06% 97.83% 132.42% 106.32% 106.13% 100.00%
Total Cost 196,607 147,210 54,639 231,890 145,381 108,833 48,165 154.76%
  QoQ % 33.56% 169.42% -76.44% 59.51% 33.58% 125.96% -
  Horiz. % 408.19% 305.64% 113.44% 481.45% 301.84% 225.96% 100.00%
Net Worth 434,280 433,929 438,377 429,951 427,152 424,103 428,576 0.88%
  QoQ % 0.08% -1.01% 1.96% 0.66% 0.72% -1.04% -
  Horiz. % 101.33% 101.25% 102.29% 100.32% 99.67% 98.96% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 5,477 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 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% 100.00% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 434,280 433,929 438,377 429,951 427,152 424,103 428,576 0.88%
  QoQ % 0.08% -1.01% 1.96% 0.66% 0.72% -1.04% -
  Horiz. % 101.33% 101.25% 102.29% 100.32% 99.67% 98.96% 100.00%
NOSH 260,047 261,403 273,986 273,854 273,815 273,614 274,728 -3.59%
  QoQ % -0.52% -4.59% 0.05% 0.01% 0.07% -0.41% -
  Horiz. % 94.66% 95.15% 99.73% 99.68% 99.67% 99.59% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.98 % 9.78 % 12.36 % 4.88 % 6.64 % 6.89 % 9.48 % 16.84%
  QoQ % 22.49% -20.87% 153.28% -26.51% -3.63% -27.32% -
  Horiz. % 126.37% 103.16% 130.38% 51.48% 70.04% 72.68% 100.00%
ROE 6.25 % 3.73 % 1.79 % 2.87 % 2.44 % 1.91 % 1.18 % 202.93%
  QoQ % 67.56% 108.38% -37.63% 17.62% 27.75% 61.86% -
  Horiz. % 529.66% 316.10% 151.69% 243.22% 206.78% 161.86% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 85.89 62.42 22.76 89.02 56.87 42.72 19.37 169.17%
  QoQ % 37.60% 174.25% -74.43% 56.53% 33.12% 120.55% -
  Horiz. % 443.42% 322.25% 117.50% 459.58% 293.60% 220.55% 100.00%
EPS 10.43 6.20 2.86 4.51 3.80 2.96 1.84 216.91%
  QoQ % 68.23% 116.78% -36.59% 18.68% 28.38% 60.87% -
  Horiz. % 566.85% 336.96% 155.43% 245.11% 206.52% 160.87% 100.00%
DPS 0.00 0.00 0.00 2.00 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 1.6700 1.6600 1.6000 1.5700 1.5600 1.5500 1.5600 4.63%
  QoQ % 0.60% 3.75% 1.91% 0.64% 0.65% -0.64% -
  Horiz. % 107.05% 106.41% 102.56% 100.64% 100.00% 99.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 35.35 25.82 9.87 38.58 24.65 18.50 8.42 159.57%
  QoQ % 36.91% 161.60% -74.42% 56.51% 33.24% 119.71% -
  Horiz. % 419.83% 306.65% 117.22% 458.19% 292.76% 219.71% 100.00%
EPS 4.29 2.57 1.24 1.96 1.65 1.28 0.80 205.43%
  QoQ % 66.93% 107.26% -36.73% 18.79% 28.91% 60.00% -
  Horiz. % 536.25% 321.25% 155.00% 245.00% 206.25% 160.00% 100.00%
DPS 0.00 0.00 0.00 0.87 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 0.6874 0.6868 0.6939 0.6805 0.6761 0.6713 0.6783 0.89%
  QoQ % 0.09% -1.02% 1.97% 0.65% 0.72% -1.03% -
  Horiz. % 101.34% 101.25% 102.30% 100.32% 99.68% 98.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.7300 0.7200 0.9800 1.1100 1.0500 0.9700 0.7000 -
P/RPS 0.85 1.15 4.31 1.25 1.85 2.27 3.61 -61.77%
  QoQ % -26.09% -73.32% 244.80% -32.43% -18.50% -37.12% -
  Horiz. % 23.55% 31.86% 119.39% 34.63% 51.25% 62.88% 100.00%
P/EPS 7.00 11.61 34.27 24.60 27.63 32.77 38.04 -67.55%
  QoQ % -39.71% -66.12% 39.31% -10.97% -15.69% -13.85% -
  Horiz. % 18.40% 30.52% 90.09% 64.67% 72.63% 86.15% 100.00%
EY 14.29 8.61 2.92 4.07 3.62 3.05 2.63 208.11%
  QoQ % 65.97% 194.86% -28.26% 12.43% 18.69% 15.97% -
  Horiz. % 543.35% 327.38% 111.03% 154.75% 137.64% 115.97% 100.00%
DY 0.00 0.00 0.00 1.80 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 0.44 0.43 0.61 0.71 0.67 0.63 0.45 -1.48%
  QoQ % 2.33% -29.51% -14.08% 5.97% 6.35% 40.00% -
  Horiz. % 97.78% 95.56% 135.56% 157.78% 148.89% 140.00% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 22/08/11 23/05/11 24/02/11 23/11/10 25/08/10 -
Price 0.8000 0.7300 0.8700 1.0000 1.1500 0.9700 0.9500 -
P/RPS 0.93 1.17 3.82 1.12 2.02 2.27 4.90 -66.87%
  QoQ % -20.51% -69.37% 241.07% -44.55% -11.01% -53.67% -
  Horiz. % 18.98% 23.88% 77.96% 22.86% 41.22% 46.33% 100.00%
P/EPS 7.67 11.77 30.42 22.16 30.26 32.77 51.63 -71.85%
  QoQ % -34.83% -61.31% 37.27% -26.77% -7.66% -36.53% -
  Horiz. % 14.86% 22.80% 58.92% 42.92% 58.61% 63.47% 100.00%
EY 13.04 8.49 3.29 4.51 3.30 3.05 1.94 254.93%
  QoQ % 53.59% 158.05% -27.05% 36.67% 8.20% 57.22% -
  Horiz. % 672.16% 437.63% 169.59% 232.47% 170.10% 157.22% 100.00%
DY 0.00 0.00 0.00 2.00 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% - - -
P/NAPS 0.48 0.44 0.54 0.64 0.74 0.63 0.61 -14.73%
  QoQ % 9.09% -18.52% -15.62% -13.51% 17.46% 3.28% -
  Horiz. % 78.69% 72.13% 88.52% 104.92% 121.31% 103.28% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

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!
PARTNERS & BROKERS