Highlights

[SYMLIFE] QoQ Quarter Result on 2012-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     -54.94%    YoY -     16.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 142,643 97,698 91,441 75,124 117,770 60,203 100,815 26.01%
  QoQ % 46.00% 6.84% 21.72% -36.21% 95.62% -40.28% -
  Horiz. % 141.49% 96.91% 90.70% 74.52% 116.82% 59.72% 100.00%
PBT 20,059 60,674 16,285 12,933 21,613 14,299 14,587 23.64%
  QoQ % -66.94% 272.58% 25.92% -40.16% 51.15% -1.97% -
  Horiz. % 137.51% 415.95% 111.64% 88.66% 148.17% 98.03% 100.00%
Tax -4,524 -11,431 -4,166 -3,932 -1,493 -3,493 -6,343 -20.16%
  QoQ % 60.42% -174.39% -5.95% -163.36% 57.26% 44.93% -
  Horiz. % 71.32% 180.21% 65.68% 61.99% 23.54% 55.07% 100.00%
NP 15,535 49,243 12,119 9,001 20,120 10,806 8,244 52.50%
  QoQ % -68.45% 306.33% 34.64% -55.26% 86.19% 31.08% -
  Horiz. % 188.44% 597.32% 147.00% 109.18% 244.06% 131.08% 100.00%
NP to SH 15,538 49,475 12,426 9,152 20,312 10,916 8,371 50.98%
  QoQ % -68.59% 298.16% 35.77% -54.94% 86.08% 30.40% -
  Horiz. % 185.62% 591.03% 148.44% 109.33% 242.65% 130.40% 100.00%
Tax Rate 22.55 % 18.84 % 25.58 % 30.40 % 6.91 % 24.43 % 43.48 % -35.42%
  QoQ % 19.69% -26.35% -15.86% 339.94% -71.72% -43.81% -
  Horiz. % 51.86% 43.33% 58.83% 69.92% 15.89% 56.19% 100.00%
Total Cost 127,108 48,455 79,322 66,123 97,650 49,397 92,571 23.51%
  QoQ % 162.32% -38.91% 19.96% -32.29% 97.68% -46.64% -
  Horiz. % 137.31% 52.34% 85.69% 71.43% 105.49% 53.36% 100.00%
Net Worth 510,132 494,481 454,283 445,998 457,404 430,962 430,212 12.02%
  QoQ % 3.17% 8.85% 1.86% -2.49% 6.14% 0.17% -
  Horiz. % 118.58% 114.94% 105.60% 103.67% 106.32% 100.17% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 80 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.52 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 510,132 494,481 454,283 445,998 457,404 430,962 430,212 12.02%
  QoQ % 3.17% 8.85% 1.86% -2.49% 6.14% 0.17% -
  Horiz. % 118.58% 114.94% 105.60% 103.67% 106.32% 100.17% 100.00%
NOSH 268,490 268,739 267,225 257,802 261,373 258,061 259,164 2.38%
  QoQ % -0.09% 0.57% 3.66% -1.37% 1.28% -0.43% -
  Horiz. % 103.60% 103.69% 103.11% 99.47% 100.85% 99.57% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.89 % 50.40 % 13.25 % 11.98 % 17.08 % 17.95 % 8.18 % 21.00%
  QoQ % -78.39% 280.38% 10.60% -29.86% -4.85% 119.44% -
  Horiz. % 133.13% 616.14% 161.98% 146.45% 208.80% 219.44% 100.00%
ROE 3.05 % 10.01 % 2.74 % 2.05 % 4.44 % 2.53 % 1.95 % 34.71%
  QoQ % -69.53% 265.33% 33.66% -53.83% 75.49% 29.74% -
  Horiz. % 156.41% 513.33% 140.51% 105.13% 227.69% 129.74% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 53.13 36.35 34.22 29.14 45.06 23.33 38.90 23.08%
  QoQ % 46.16% 6.22% 17.43% -35.33% 93.14% -40.03% -
  Horiz. % 136.58% 93.44% 87.97% 74.91% 115.84% 59.97% 100.00%
EPS 5.78 18.41 4.65 3.55 7.77 4.23 3.23 47.34%
  QoQ % -68.60% 295.91% 30.99% -54.31% 83.69% 30.96% -
  Horiz. % 178.95% 569.97% 143.96% 109.91% 240.56% 130.96% 100.00%
DPS 0.03 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. % 100.00% - - - - - -
NAPS 1.9000 1.8400 1.7000 1.7300 1.7500 1.6700 1.6600 9.41%
  QoQ % 3.26% 8.24% -1.73% -1.14% 4.79% 0.60% -
  Horiz. % 114.46% 110.84% 102.41% 104.22% 105.42% 100.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.75 16.27 15.23 12.51 19.61 10.02 16.79 25.98%
  QoQ % 45.97% 6.83% 21.74% -36.21% 95.71% -40.32% -
  Horiz. % 141.45% 96.90% 90.71% 74.51% 116.80% 59.68% 100.00%
EPS 2.59 8.24 2.07 1.52 3.38 1.82 1.39 51.37%
  QoQ % -68.57% 298.07% 36.18% -55.03% 85.71% 30.94% -
  Horiz. % 186.33% 592.81% 148.92% 109.35% 243.17% 130.94% 100.00%
DPS 0.01 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. % 100.00% - - - - - -
NAPS 0.8494 0.8233 0.7564 0.7426 0.7616 0.7176 0.7163 12.02%
  QoQ % 3.17% 8.84% 1.86% -2.49% 6.13% 0.18% -
  Horiz. % 118.58% 114.94% 105.60% 103.67% 106.32% 100.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.9150 0.8100 0.8000 0.7600 0.7600 0.7300 0.7200 -
P/RPS 1.72 2.23 2.34 2.61 1.69 3.13 1.85 -4.74%
  QoQ % -22.87% -4.70% -10.34% 54.44% -46.01% 69.19% -
  Horiz. % 92.97% 120.54% 126.49% 141.08% 91.35% 169.19% 100.00%
P/EPS 15.81 4.40 17.20 21.41 9.78 17.26 22.29 -20.45%
  QoQ % 259.32% -74.42% -19.66% 118.92% -43.34% -22.57% -
  Horiz. % 70.93% 19.74% 77.16% 96.05% 43.88% 77.43% 100.00%
EY 6.32 22.73 5.81 4.67 10.23 5.79 4.49 25.57%
  QoQ % -72.20% 291.22% 24.41% -54.35% 76.68% 28.95% -
  Horiz. % 140.76% 506.24% 129.40% 104.01% 227.84% 128.95% 100.00%
DY 0.03 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. % 100.00% - - - - - -
P/NAPS 0.48 0.44 0.47 0.44 0.43 0.44 0.43 7.60%
  QoQ % 9.09% -6.38% 6.82% 2.33% -2.27% 2.33% -
  Horiz. % 111.63% 102.33% 109.30% 102.33% 100.00% 102.33% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 19/11/12 29/08/12 29/05/12 28/02/12 24/11/11 -
Price 1.1400 0.8100 0.8100 0.8300 0.7000 0.8000 0.7300 -
P/RPS 2.15 2.23 2.37 2.85 1.55 3.43 1.88 9.35%
  QoQ % -3.59% -5.91% -16.84% 83.87% -54.81% 82.45% -
  Horiz. % 114.36% 118.62% 126.06% 151.60% 82.45% 182.45% 100.00%
P/EPS 19.70 4.40 17.42 23.38 9.01 18.91 22.60 -8.74%
  QoQ % 347.73% -74.74% -25.49% 159.49% -52.35% -16.33% -
  Horiz. % 87.17% 19.47% 77.08% 103.45% 39.87% 83.67% 100.00%
EY 5.08 22.73 5.74 4.28 11.10 5.29 4.42 9.71%
  QoQ % -77.65% 295.99% 34.11% -61.44% 109.83% 19.68% -
  Horiz. % 114.93% 514.25% 129.86% 96.83% 251.13% 119.68% 100.00%
DY 0.03 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. % 100.00% - - - - - -
P/NAPS 0.60 0.44 0.48 0.48 0.40 0.48 0.44 22.95%
  QoQ % 36.36% -8.33% 0.00% 20.00% -16.67% 9.09% -
  Horiz. % 136.36% 100.00% 109.09% 109.09% 90.91% 109.09% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers