Highlights

[SYMLIFE] QoQ Quarter Result on 2009-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 12-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     5.09%    YoY -     -39.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 53,210 74,174 63,441 61,387 58,471 43,907 70,536 -17.17%
  QoQ % -28.26% 16.92% 3.35% 4.99% 33.17% -37.75% -
  Horiz. % 75.44% 105.16% 89.94% 87.03% 82.90% 62.25% 100.00%
PBT 7,348 16,657 12,328 10,497 11,222 1,947 5,441 22.25%
  QoQ % -55.89% 35.12% 17.44% -6.46% 476.37% -64.22% -
  Horiz. % 135.05% 306.14% 226.58% 192.92% 206.25% 35.78% 100.00%
Tax -2,303 -5,401 -4,252 -3,481 -3,183 -2,969 -1,694 22.79%
  QoQ % 57.36% -27.02% -22.15% -9.36% -7.21% -75.27% -
  Horiz. % 135.95% 318.83% 251.00% 205.49% 187.90% 175.27% 100.00%
NP 5,045 11,256 8,076 7,016 8,039 -1,022 3,747 22.00%
  QoQ % -55.18% 39.38% 15.11% -12.73% 886.59% -127.28% -
  Horiz. % 134.64% 300.40% 215.53% 187.24% 214.54% -27.28% 100.00%
NP to SH 5,055 9,841 5,875 6,154 5,856 -2,474 2,035 83.72%
  QoQ % -48.63% 67.51% -4.53% 5.09% 336.70% -221.57% -
  Horiz. % 248.40% 483.59% 288.70% 302.41% 287.76% -121.57% 100.00%
Tax Rate 31.34 % 32.42 % 34.49 % 33.16 % 28.36 % 152.49 % 31.13 % 0.45%
  QoQ % -3.33% -6.00% 4.01% 16.93% -81.40% 389.85% -
  Horiz. % 100.67% 104.14% 110.79% 106.52% 91.10% 489.85% 100.00%
Total Cost 48,165 62,918 55,365 54,371 50,432 44,929 66,789 -19.63%
  QoQ % -23.45% 13.64% 1.83% 7.81% 12.25% -32.73% -
  Horiz. % 72.12% 94.20% 82.90% 81.41% 75.51% 67.27% 100.00%
Net Worth 428,576 422,191 414,544 407,531 404,994 407,647 412,814 2.54%
  QoQ % 1.51% 1.84% 1.72% 0.63% -0.65% -1.25% -
  Horiz. % 103.82% 102.27% 100.42% 98.72% 98.11% 98.75% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 8,224 - - - 4,217 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 100.00% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 428,576 422,191 414,544 407,531 404,994 407,647 412,814 2.54%
  QoQ % 1.51% 1.84% 1.72% 0.63% -0.65% -1.25% -
  Horiz. % 103.82% 102.27% 100.42% 98.72% 98.11% 98.75% 100.00%
NOSH 274,728 274,150 274,532 273,511 273,644 281,136 290,714 -3.71%
  QoQ % 0.21% -0.14% 0.37% -0.05% -2.66% -3.29% -
  Horiz. % 94.50% 94.30% 94.43% 94.08% 94.13% 96.71% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.48 % 15.18 % 12.73 % 11.43 % 13.75 % -2.33 % 5.31 % 47.32%
  QoQ % -37.55% 19.25% 11.37% -16.87% 690.13% -143.88% -
  Horiz. % 178.53% 285.88% 239.74% 215.25% 258.95% -43.88% 100.00%
ROE 1.18 % 2.33 % 1.42 % 1.51 % 1.45 % -0.61 % 0.49 % 79.95%
  QoQ % -49.36% 64.08% -5.96% 4.14% 337.70% -224.49% -
  Horiz. % 240.82% 475.51% 289.80% 308.16% 295.92% -124.49% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 19.37 27.06 23.11 22.44 21.37 15.62 24.26 -13.97%
  QoQ % -28.42% 17.09% 2.99% 5.01% 36.81% -35.61% -
  Horiz. % 79.84% 111.54% 95.26% 92.50% 88.09% 64.39% 100.00%
EPS 1.84 3.59 2.14 2.25 2.14 -0.88 0.70 90.80%
  QoQ % -48.75% 67.76% -4.89% 5.14% 343.18% -225.71% -
  Horiz. % 262.86% 512.86% 305.71% 321.43% 305.71% -125.71% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.5600 1.5400 1.5100 1.4900 1.4800 1.4500 1.4200 6.49%
  QoQ % 1.30% 1.99% 1.34% 0.68% 2.07% 2.11% -
  Horiz. % 109.86% 108.45% 106.34% 104.93% 104.23% 102.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.42 11.74 10.04 9.72 9.25 6.95 11.16 -17.17%
  QoQ % -28.28% 16.93% 3.29% 5.08% 33.09% -37.72% -
  Horiz. % 75.45% 105.20% 89.96% 87.10% 82.89% 62.28% 100.00%
EPS 0.80 1.56 0.93 0.97 0.93 -0.39 0.32 84.51%
  QoQ % -48.72% 67.74% -4.12% 4.30% 338.46% -221.88% -
  Horiz. % 250.00% 487.50% 290.62% 303.13% 290.62% -121.88% 100.00%
DPS 0.00 1.30 0.00 0.00 0.00 0.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 194.03% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6783 0.6682 0.6561 0.6450 0.6410 0.6452 0.6534 2.53%
  QoQ % 1.51% 1.84% 1.72% 0.62% -0.65% -1.25% -
  Horiz. % 103.81% 102.27% 100.41% 98.71% 98.10% 98.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.7000 0.6500 0.6000 0.6400 0.6400 0.5400 0.7000 -
P/RPS 3.61 2.40 2.60 2.85 3.00 3.46 2.89 16.03%
  QoQ % 50.42% -7.69% -8.77% -5.00% -13.29% 19.72% -
  Horiz. % 124.91% 83.04% 89.97% 98.62% 103.81% 119.72% 100.00%
P/EPS 38.04 18.11 28.04 28.44 29.91 -61.36 100.00 -47.59%
  QoQ % 110.05% -35.41% -1.41% -4.91% 148.75% -161.36% -
  Horiz. % 38.04% 18.11% 28.04% 28.44% 29.91% -61.36% 100.00%
EY 2.63 5.52 3.57 3.52 3.34 -1.63 1.00 90.87%
  QoQ % -52.36% 54.62% 1.42% 5.39% 304.91% -263.00% -
  Horiz. % 263.00% 552.00% 357.00% 352.00% 334.00% -163.00% 100.00%
DY 0.00 4.62 0.00 0.00 0.00 2.78 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.19% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.45 0.42 0.40 0.43 0.43 0.37 0.49 -5.53%
  QoQ % 7.14% 5.00% -6.98% 0.00% 16.22% -24.49% -
  Horiz. % 91.84% 85.71% 81.63% 87.76% 87.76% 75.51% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 24/02/10 12/11/09 25/08/09 27/05/09 26/02/09 -
Price 0.9500 0.6500 0.6200 0.6300 0.6400 0.6000 0.5600 -
P/RPS 4.90 2.40 2.68 2.81 3.00 3.84 2.31 65.32%
  QoQ % 104.17% -10.45% -4.63% -6.33% -21.87% 66.23% -
  Horiz. % 212.12% 103.90% 116.02% 121.65% 129.87% 166.23% 100.00%
P/EPS 51.63 18.11 28.97 28.00 29.91 -68.18 80.00 -25.38%
  QoQ % 185.09% -37.49% 3.46% -6.39% 143.87% -185.22% -
  Horiz. % 64.54% 22.64% 36.21% 35.00% 37.39% -85.22% 100.00%
EY 1.94 5.52 3.45 3.57 3.34 -1.47 1.25 34.16%
  QoQ % -64.86% 60.00% -3.36% 6.89% 327.21% -217.60% -
  Horiz. % 155.20% 441.60% 276.00% 285.60% 267.20% -117.60% 100.00%
DY 0.00 4.62 0.00 0.00 0.00 2.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 184.80% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.61 0.42 0.41 0.42 0.43 0.41 0.39 34.85%
  QoQ % 45.24% 2.44% -2.38% -2.33% 4.88% 5.13% -
  Horiz. % 156.41% 107.69% 105.13% 107.69% 110.26% 105.13% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

605  230  568  1111 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. OCK - The Unfaltering Tower OCK - The 5G Battle
2. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Can this penny stock double in value this year? Swim With Sharks
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. The Competitive Edge of NEXGRAM (0096) in Vaccine Passports and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
7. [转贴] [Video:浅谈CAREPLUS GROUP BHD, CAREPLS, 0163] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 马银行大会圆满落幕/万年船 小股东大权利
PARTNERS & BROKERS