Highlights

[SYMLIFE] QoQ Quarter Result on 2009-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 25-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Jun-2009  [#1]
Profit Trend QoQ -     336.70%    YoY -     -32.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 74,174 63,441 61,387 58,471 43,907 70,536 90,269 -12.28%
  QoQ % 16.92% 3.35% 4.99% 33.17% -37.75% -21.86% -
  Horiz. % 82.17% 70.28% 68.00% 64.77% 48.64% 78.14% 100.00%
PBT 16,657 12,328 10,497 11,222 1,947 5,441 16,428 0.93%
  QoQ % 35.12% 17.44% -6.46% 476.37% -64.22% -66.88% -
  Horiz. % 101.39% 75.04% 63.90% 68.31% 11.85% 33.12% 100.00%
Tax -5,401 -4,252 -3,481 -3,183 -2,969 -1,694 -4,992 5.40%
  QoQ % -27.02% -22.15% -9.36% -7.21% -75.27% 66.07% -
  Horiz. % 108.19% 85.18% 69.73% 63.76% 59.48% 33.93% 100.00%
NP 11,256 8,076 7,016 8,039 -1,022 3,747 11,436 -1.05%
  QoQ % 39.38% 15.11% -12.73% 886.59% -127.28% -67.24% -
  Horiz. % 98.43% 70.62% 61.35% 70.30% -8.94% 32.76% 100.00%
NP to SH 9,841 5,875 6,154 5,856 -2,474 2,035 10,132 -1.93%
  QoQ % 67.51% -4.53% 5.09% 336.70% -221.57% -79.92% -
  Horiz. % 97.13% 57.98% 60.74% 57.80% -24.42% 20.08% 100.00%
Tax Rate 32.42 % 34.49 % 33.16 % 28.36 % 152.49 % 31.13 % 30.39 % 4.41%
  QoQ % -6.00% 4.01% 16.93% -81.40% 389.85% 2.44% -
  Horiz. % 106.68% 113.49% 109.11% 93.32% 501.78% 102.44% 100.00%
Total Cost 62,918 55,365 54,371 50,432 44,929 66,789 78,833 -13.97%
  QoQ % 13.64% 1.83% 7.81% 12.25% -32.73% -15.28% -
  Horiz. % 79.81% 70.23% 68.97% 63.97% 56.99% 84.72% 100.00%
Net Worth 422,191 414,544 407,531 404,994 407,647 412,814 414,090 1.30%
  QoQ % 1.84% 1.72% 0.63% -0.65% -1.25% -0.31% -
  Horiz. % 101.96% 100.11% 98.42% 97.80% 98.44% 99.69% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 8,224 - - - 4,217 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 195.03% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 83.57 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 422,191 414,544 407,531 404,994 407,647 412,814 414,090 1.30%
  QoQ % 1.84% 1.72% 0.63% -0.65% -1.25% -0.31% -
  Horiz. % 101.96% 100.11% 98.42% 97.80% 98.44% 99.69% 100.00%
NOSH 274,150 274,532 273,511 273,644 281,136 290,714 293,681 -4.49%
  QoQ % -0.14% 0.37% -0.05% -2.66% -3.29% -1.01% -
  Horiz. % 93.35% 93.48% 93.13% 93.18% 95.73% 98.99% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 15.18 % 12.73 % 11.43 % 13.75 % -2.33 % 5.31 % 12.67 % 12.82%
  QoQ % 19.25% 11.37% -16.87% 690.13% -143.88% -58.09% -
  Horiz. % 119.81% 100.47% 90.21% 108.52% -18.39% 41.91% 100.00%
ROE 2.33 % 1.42 % 1.51 % 1.45 % -0.61 % 0.49 % 2.45 % -3.30%
  QoQ % 64.08% -5.96% 4.14% 337.70% -224.49% -80.00% -
  Horiz. % 95.10% 57.96% 61.63% 59.18% -24.90% 20.00% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 27.06 23.11 22.44 21.37 15.62 24.26 30.74 -8.16%
  QoQ % 17.09% 2.99% 5.01% 36.81% -35.61% -21.08% -
  Horiz. % 88.03% 75.18% 73.00% 69.52% 50.81% 78.92% 100.00%
EPS 3.59 2.14 2.25 2.14 -0.88 0.70 3.45 2.69%
  QoQ % 67.76% -4.89% 5.14% 343.18% -225.71% -79.71% -
  Horiz. % 104.06% 62.03% 65.22% 62.03% -25.51% 20.29% 100.00%
DPS 3.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5400 1.5100 1.4900 1.4800 1.4500 1.4200 1.4100 6.06%
  QoQ % 1.99% 1.34% 0.68% 2.07% 2.11% 0.71% -
  Horiz. % 109.22% 107.09% 105.67% 104.96% 102.84% 100.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 11.74 10.04 9.72 9.25 6.95 11.16 14.29 -12.29%
  QoQ % 16.93% 3.29% 5.08% 33.09% -37.72% -21.90% -
  Horiz. % 82.16% 70.26% 68.02% 64.73% 48.64% 78.10% 100.00%
EPS 1.56 0.93 0.97 0.93 -0.39 0.32 1.60 -1.68%
  QoQ % 67.74% -4.12% 4.30% 338.46% -221.88% -80.00% -
  Horiz. % 97.50% 58.12% 60.62% 58.12% -24.38% 20.00% 100.00%
DPS 1.30 0.00 0.00 0.00 0.67 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 194.03% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6682 0.6561 0.6450 0.6410 0.6452 0.6534 0.6554 1.30%
  QoQ % 1.84% 1.72% 0.62% -0.65% -1.25% -0.31% -
  Horiz. % 101.95% 100.11% 98.41% 97.80% 98.44% 99.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.6500 0.6000 0.6400 0.6400 0.5400 0.7000 0.7200 -
P/RPS 2.40 2.60 2.85 3.00 3.46 2.89 2.34 1.70%
  QoQ % -7.69% -8.77% -5.00% -13.29% 19.72% 23.50% -
  Horiz. % 102.56% 111.11% 121.79% 128.21% 147.86% 123.50% 100.00%
P/EPS 18.11 28.04 28.44 29.91 -61.36 100.00 20.87 -9.03%
  QoQ % -35.41% -1.41% -4.91% 148.75% -161.36% 379.16% -
  Horiz. % 86.78% 134.36% 136.27% 143.32% -294.01% 479.16% 100.00%
EY 5.52 3.57 3.52 3.34 -1.63 1.00 4.79 9.93%
  QoQ % 54.62% 1.42% 5.39% 304.91% -263.00% -79.12% -
  Horiz. % 115.24% 74.53% 73.49% 69.73% -34.03% 20.88% 100.00%
DY 4.62 0.00 0.00 0.00 2.78 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.19% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.42 0.40 0.43 0.43 0.37 0.49 0.51 -12.15%
  QoQ % 5.00% -6.98% 0.00% 16.22% -24.49% -3.92% -
  Horiz. % 82.35% 78.43% 84.31% 84.31% 72.55% 96.08% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 12/11/09 25/08/09 27/05/09 26/02/09 27/11/08 -
Price 0.6500 0.6200 0.6300 0.6400 0.6000 0.5600 0.7200 -
P/RPS 2.40 2.68 2.81 3.00 3.84 2.31 2.34 1.70%
  QoQ % -10.45% -4.63% -6.33% -21.87% 66.23% -1.28% -
  Horiz. % 102.56% 114.53% 120.09% 128.21% 164.10% 98.72% 100.00%
P/EPS 18.11 28.97 28.00 29.91 -68.18 80.00 20.87 -9.03%
  QoQ % -37.49% 3.46% -6.39% 143.87% -185.22% 283.33% -
  Horiz. % 86.78% 138.81% 134.16% 143.32% -326.69% 383.33% 100.00%
EY 5.52 3.45 3.57 3.34 -1.47 1.25 4.79 9.93%
  QoQ % 60.00% -3.36% 6.89% 327.21% -217.60% -73.90% -
  Horiz. % 115.24% 72.03% 74.53% 69.73% -30.69% 26.10% 100.00%
DY 4.62 0.00 0.00 0.00 2.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 184.80% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.42 0.41 0.42 0.43 0.41 0.39 0.51 -12.15%
  QoQ % 2.44% -2.38% -2.33% 4.88% 5.13% -23.53% -
  Horiz. % 82.35% 80.39% 82.35% 84.31% 80.39% 76.47% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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