Highlights

[SYMLIFE] QoQ Quarter Result on 2011-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 22-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     286.39%    YoY -     55.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 117,770 60,203 100,815 62,348 87,512 38,831 63,679 50.61%
  QoQ % 95.62% -40.28% 61.70% -28.75% 125.37% -39.02% -
  Horiz. % 184.94% 94.54% 158.32% 97.91% 137.43% 60.98% 100.00%
PBT 21,613 14,299 14,587 11,117 4,835 3,435 4,722 175.42%
  QoQ % 51.15% -1.97% 31.21% 129.93% 40.76% -27.26% -
  Horiz. % 457.71% 302.82% 308.92% 235.43% 102.39% 72.74% 100.00%
Tax -1,493 -3,493 -6,343 -3,408 -3,213 -1,152 -1,711 -8.68%
  QoQ % 57.26% 44.93% -86.12% -6.07% -178.91% 32.67% -
  Horiz. % 87.26% 204.15% 370.72% 199.18% 187.78% 67.33% 100.00%
NP 20,120 10,806 8,244 7,709 1,622 2,283 3,011 254.36%
  QoQ % 86.19% 31.08% 6.94% 375.28% -28.95% -24.18% -
  Horiz. % 668.22% 358.88% 273.80% 256.03% 53.87% 75.82% 100.00%
NP to SH 20,312 10,916 8,371 7,836 2,028 2,306 3,044 254.03%
  QoQ % 86.08% 30.40% 6.83% 286.39% -12.06% -24.24% -
  Horiz. % 667.28% 358.61% 275.00% 257.42% 66.62% 75.76% 100.00%
Tax Rate 6.91 % 24.43 % 43.48 % 30.66 % 66.45 % 33.54 % 36.23 % -66.83%
  QoQ % -71.72% -43.81% 41.81% -53.86% 98.12% -7.42% -
  Horiz. % 19.07% 67.43% 120.01% 84.63% 183.41% 92.58% 100.00%
Total Cost 97,650 49,397 92,571 54,639 85,890 36,548 60,668 37.30%
  QoQ % 97.68% -46.64% 69.42% -36.38% 135.01% -39.76% -
  Horiz. % 160.96% 81.42% 152.59% 90.06% 141.57% 60.24% 100.00%
Net Worth 457,404 430,962 430,212 438,377 430,264 428,257 425,063 5.01%
  QoQ % 6.14% 0.17% -1.86% 1.89% 0.47% 0.75% -
  Horiz. % 107.61% 101.39% 101.21% 103.13% 101.22% 100.75% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 457,404 430,962 430,212 438,377 430,264 428,257 425,063 5.01%
  QoQ % 6.14% 0.17% -1.86% 1.89% 0.47% 0.75% -
  Horiz. % 107.61% 101.39% 101.21% 103.13% 101.22% 100.75% 100.00%
NOSH 261,373 258,061 259,164 273,986 274,054 274,523 274,234 -3.15%
  QoQ % 1.28% -0.43% -5.41% -0.02% -0.17% 0.11% -
  Horiz. % 95.31% 94.10% 94.50% 99.91% 99.93% 100.11% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 17.08 % 17.95 % 8.18 % 12.36 % 1.85 % 5.88 % 4.73 % 135.19%
  QoQ % -4.85% 119.44% -33.82% 568.11% -68.54% 24.31% -
  Horiz. % 361.10% 379.49% 172.94% 261.31% 39.11% 124.31% 100.00%
ROE 4.44 % 2.53 % 1.95 % 1.79 % 0.47 % 0.54 % 0.72 % 235.91%
  QoQ % 75.49% 29.74% 8.94% 280.85% -12.96% -25.00% -
  Horiz. % 616.67% 351.39% 270.83% 248.61% 65.28% 75.00% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 45.06 23.33 38.90 22.76 31.93 14.14 23.22 55.52%
  QoQ % 93.14% -40.03% 70.91% -28.72% 125.81% -39.10% -
  Horiz. % 194.06% 100.47% 167.53% 98.02% 137.51% 60.90% 100.00%
EPS 7.77 4.23 3.23 2.86 0.74 0.84 1.11 265.50%
  QoQ % 83.69% 30.96% 12.94% 286.49% -11.90% -24.32% -
  Horiz. % 700.00% 381.08% 290.99% 257.66% 66.67% 75.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7500 1.6700 1.6600 1.6000 1.5700 1.5600 1.5500 8.42%
  QoQ % 4.79% 0.60% 3.75% 1.91% 0.64% 0.65% -
  Horiz. % 112.90% 107.74% 107.10% 103.23% 101.29% 100.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 19.61 10.02 16.79 10.38 14.57 6.47 10.60 50.64%
  QoQ % 95.71% -40.32% 61.75% -28.76% 125.19% -38.96% -
  Horiz. % 185.00% 94.53% 158.40% 97.92% 137.45% 61.04% 100.00%
EPS 3.38 1.82 1.39 1.30 0.34 0.38 0.51 252.42%
  QoQ % 85.71% 30.94% 6.92% 282.35% -10.53% -25.49% -
  Horiz. % 662.75% 356.86% 272.55% 254.90% 66.67% 74.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7616 0.7176 0.7163 0.7299 0.7164 0.7131 0.7078 5.00%
  QoQ % 6.13% 0.18% -1.86% 1.88% 0.46% 0.75% -
  Horiz. % 107.60% 101.38% 101.20% 103.12% 101.22% 100.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.7600 0.7300 0.7200 0.9800 1.1100 1.0500 0.9700 -
P/RPS 1.69 3.13 1.85 4.31 3.48 7.42 4.18 -45.29%
  QoQ % -46.01% 69.19% -57.08% 23.85% -53.10% 77.51% -
  Horiz. % 40.43% 74.88% 44.26% 103.11% 83.25% 177.51% 100.00%
P/EPS 9.78 17.26 22.29 34.27 150.00 125.00 87.39 -76.75%
  QoQ % -43.34% -22.57% -34.96% -77.15% 20.00% 43.04% -
  Horiz. % 11.19% 19.75% 25.51% 39.22% 171.64% 143.04% 100.00%
EY 10.23 5.79 4.49 2.92 0.67 0.80 1.14 331.26%
  QoQ % 76.68% 28.95% 53.77% 335.82% -16.25% -29.82% -
  Horiz. % 897.37% 507.89% 393.86% 256.14% 58.77% 70.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.43 0.44 0.43 0.61 0.71 0.67 0.63 -22.46%
  QoQ % -2.27% 2.33% -29.51% -14.08% 5.97% 6.35% -
  Horiz. % 68.25% 69.84% 68.25% 96.83% 112.70% 106.35% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 24/11/11 22/08/11 23/05/11 24/02/11 23/11/10 -
Price 0.7000 0.8000 0.7300 0.8700 1.0000 1.1500 0.9700 -
P/RPS 1.55 3.43 1.88 3.82 3.13 8.13 4.18 -48.35%
  QoQ % -54.81% 82.45% -50.79% 22.04% -61.50% 94.50% -
  Horiz. % 37.08% 82.06% 44.98% 91.39% 74.88% 194.50% 100.00%
P/EPS 9.01 18.91 22.60 30.42 135.14 136.90 87.39 -77.98%
  QoQ % -52.35% -16.33% -25.71% -77.49% -1.29% 56.65% -
  Horiz. % 10.31% 21.64% 25.86% 34.81% 154.64% 156.65% 100.00%
EY 11.10 5.29 4.42 3.29 0.74 0.73 1.14 355.35%
  QoQ % 109.83% 19.68% 34.35% 344.59% 1.37% -35.96% -
  Horiz. % 973.68% 464.04% 387.72% 288.60% 64.91% 64.04% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.40 0.48 0.44 0.54 0.64 0.74 0.63 -26.11%
  QoQ % -16.67% 9.09% -18.52% -15.62% -13.51% 17.46% -
  Horiz. % 63.49% 76.19% 69.84% 85.71% 101.59% 117.46% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers