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
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS