Highlights

[SYMLIFE] QoQ Quarter Result on 2010-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 23-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     -39.78%    YoY -     -50.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 62,348 87,512 38,831 63,679 53,210 74,174 63,441 -1.16%
  QoQ % -28.75% 125.37% -39.02% 19.67% -28.26% 16.92% -
  Horiz. % 98.28% 137.94% 61.21% 100.38% 83.87% 116.92% 100.00%
PBT 11,117 4,835 3,435 4,722 7,348 16,657 12,328 -6.68%
  QoQ % 129.93% 40.76% -27.26% -35.74% -55.89% 35.12% -
  Horiz. % 90.18% 39.22% 27.86% 38.30% 59.60% 135.12% 100.00%
Tax -3,408 -3,213 -1,152 -1,711 -2,303 -5,401 -4,252 -13.75%
  QoQ % -6.07% -178.91% 32.67% 25.71% 57.36% -27.02% -
  Horiz. % 80.15% 75.56% 27.09% 40.24% 54.16% 127.02% 100.00%
NP 7,709 1,622 2,283 3,011 5,045 11,256 8,076 -3.06%
  QoQ % 375.28% -28.95% -24.18% -40.32% -55.18% 39.38% -
  Horiz. % 95.46% 20.08% 28.27% 37.28% 62.47% 139.38% 100.00%
NP to SH 7,836 2,028 2,306 3,044 5,055 9,841 5,875 21.23%
  QoQ % 286.39% -12.06% -24.24% -39.78% -48.63% 67.51% -
  Horiz. % 133.38% 34.52% 39.25% 51.81% 86.04% 167.51% 100.00%
Tax Rate 30.66 % 66.45 % 33.54 % 36.23 % 31.34 % 32.42 % 34.49 % -7.57%
  QoQ % -53.86% 98.12% -7.42% 15.60% -3.33% -6.00% -
  Horiz. % 88.90% 192.66% 97.25% 105.04% 90.87% 94.00% 100.00%
Total Cost 54,639 85,890 36,548 60,668 48,165 62,918 55,365 -0.88%
  QoQ % -36.38% 135.01% -39.76% 25.96% -23.45% 13.64% -
  Horiz. % 98.69% 155.13% 66.01% 109.58% 87.00% 113.64% 100.00%
Net Worth 438,377 430,264 428,257 425,063 428,576 422,191 414,544 3.81%
  QoQ % 1.89% 0.47% 0.75% -0.82% 1.51% 1.84% -
  Horiz. % 105.75% 103.79% 103.31% 102.54% 103.38% 101.84% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - 8,224 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 438,377 430,264 428,257 425,063 428,576 422,191 414,544 3.81%
  QoQ % 1.89% 0.47% 0.75% -0.82% 1.51% 1.84% -
  Horiz. % 105.75% 103.79% 103.31% 102.54% 103.38% 101.84% 100.00%
NOSH 273,986 274,054 274,523 274,234 274,728 274,150 274,532 -0.13%
  QoQ % -0.02% -0.17% 0.11% -0.18% 0.21% -0.14% -
  Horiz. % 99.80% 99.83% 100.00% 99.89% 100.07% 99.86% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.36 % 1.85 % 5.88 % 4.73 % 9.48 % 15.18 % 12.73 % -1.95%
  QoQ % 568.11% -68.54% 24.31% -50.11% -37.55% 19.25% -
  Horiz. % 97.09% 14.53% 46.19% 37.16% 74.47% 119.25% 100.00%
ROE 1.79 % 0.47 % 0.54 % 0.72 % 1.18 % 2.33 % 1.42 % 16.74%
  QoQ % 280.85% -12.96% -25.00% -38.98% -49.36% 64.08% -
  Horiz. % 126.06% 33.10% 38.03% 50.70% 83.10% 164.08% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 22.76 31.93 14.14 23.22 19.37 27.06 23.11 -1.01%
  QoQ % -28.72% 125.81% -39.10% 19.88% -28.42% 17.09% -
  Horiz. % 98.49% 138.17% 61.19% 100.48% 83.82% 117.09% 100.00%
EPS 2.86 0.74 0.84 1.11 1.84 3.59 2.14 21.39%
  QoQ % 286.49% -11.90% -24.32% -39.67% -48.75% 67.76% -
  Horiz. % 133.64% 34.58% 39.25% 51.87% 85.98% 167.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6000 1.5700 1.5600 1.5500 1.5600 1.5400 1.5100 3.95%
  QoQ % 1.91% 0.64% 0.65% -0.64% 1.30% 1.99% -
  Horiz. % 105.96% 103.97% 103.31% 102.65% 103.31% 101.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 10.38 14.57 6.47 10.60 8.86 12.35 10.56 -1.14%
  QoQ % -28.76% 125.19% -38.96% 19.64% -28.26% 16.95% -
  Horiz. % 98.30% 137.97% 61.27% 100.38% 83.90% 116.95% 100.00%
EPS 1.30 0.34 0.38 0.51 0.84 1.64 0.98 20.79%
  QoQ % 282.35% -10.53% -25.49% -39.29% -48.78% 67.35% -
  Horiz. % 132.65% 34.69% 38.78% 52.04% 85.71% 167.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.37 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.7299 0.7164 0.7131 0.7078 0.7136 0.7030 0.6902 3.81%
  QoQ % 1.88% 0.46% 0.75% -0.81% 1.51% 1.85% -
  Horiz. % 105.75% 103.80% 103.32% 102.55% 103.39% 101.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.9800 1.1100 1.0500 0.9700 0.7000 0.6500 0.6000 -
P/RPS 4.31 3.48 7.42 4.18 3.61 2.40 2.60 40.20%
  QoQ % 23.85% -53.10% 77.51% 15.79% 50.42% -7.69% -
  Horiz. % 165.77% 133.85% 285.38% 160.77% 138.85% 92.31% 100.00%
P/EPS 34.27 150.00 125.00 87.39 38.04 18.11 28.04 14.35%
  QoQ % -77.15% 20.00% 43.04% 129.73% 110.05% -35.41% -
  Horiz. % 122.22% 534.95% 445.79% 311.66% 135.66% 64.59% 100.00%
EY 2.92 0.67 0.80 1.14 2.63 5.52 3.57 -12.57%
  QoQ % 335.82% -16.25% -29.82% -56.65% -52.36% 54.62% -
  Horiz. % 81.79% 18.77% 22.41% 31.93% 73.67% 154.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.62 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.61 0.71 0.67 0.63 0.45 0.42 0.40 32.59%
  QoQ % -14.08% 5.97% 6.35% 40.00% 7.14% 5.00% -
  Horiz. % 152.50% 177.50% 167.50% 157.50% 112.50% 105.00% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 23/05/11 24/02/11 23/11/10 25/08/10 26/05/10 24/02/10 -
Price 0.8700 1.0000 1.1500 0.9700 0.9500 0.6500 0.6200 -
P/RPS 3.82 3.13 8.13 4.18 4.90 2.40 2.68 26.74%
  QoQ % 22.04% -61.50% 94.50% -14.69% 104.17% -10.45% -
  Horiz. % 142.54% 116.79% 303.36% 155.97% 182.84% 89.55% 100.00%
P/EPS 30.42 135.14 136.90 87.39 51.63 18.11 28.97 3.32%
  QoQ % -77.49% -1.29% 56.65% 69.26% 185.09% -37.49% -
  Horiz. % 105.01% 466.48% 472.56% 301.66% 178.22% 62.51% 100.00%
EY 3.29 0.74 0.73 1.14 1.94 5.52 3.45 -3.12%
  QoQ % 344.59% 1.37% -35.96% -41.24% -64.86% 60.00% -
  Horiz. % 95.36% 21.45% 21.16% 33.04% 56.23% 160.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.62 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.54 0.64 0.74 0.63 0.61 0.42 0.41 20.22%
  QoQ % -15.62% -13.51% 17.46% 3.28% 45.24% 2.44% -
  Horiz. % 131.71% 156.10% 180.49% 153.66% 148.78% 102.44% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers