Highlights

[SYMLIFE] QoQ Quarter Result on 2011-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     6.83%    YoY -     175.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 75,124 117,770 60,203 100,815 62,348 87,512 38,831 55.33%
  QoQ % -36.21% 95.62% -40.28% 61.70% -28.75% 125.37% -
  Horiz. % 193.46% 303.29% 155.04% 259.63% 160.56% 225.37% 100.00%
PBT 12,933 21,613 14,299 14,587 11,117 4,835 3,435 142.21%
  QoQ % -40.16% 51.15% -1.97% 31.21% 129.93% 40.76% -
  Horiz. % 376.51% 629.20% 416.27% 424.66% 323.64% 140.76% 100.00%
Tax -3,932 -1,493 -3,493 -6,343 -3,408 -3,213 -1,152 126.86%
  QoQ % -163.36% 57.26% 44.93% -86.12% -6.07% -178.91% -
  Horiz. % 341.32% 129.60% 303.21% 550.61% 295.83% 278.91% 100.00%
NP 9,001 20,120 10,806 8,244 7,709 1,622 2,283 149.78%
  QoQ % -55.26% 86.19% 31.08% 6.94% 375.28% -28.95% -
  Horiz. % 394.26% 881.30% 473.32% 361.10% 337.67% 71.05% 100.00%
NP to SH 9,152 20,312 10,916 8,371 7,836 2,028 2,306 150.88%
  QoQ % -54.94% 86.08% 30.40% 6.83% 286.39% -12.06% -
  Horiz. % 396.88% 880.83% 473.37% 363.01% 339.81% 87.94% 100.00%
Tax Rate 30.40 % 6.91 % 24.43 % 43.48 % 30.66 % 66.45 % 33.54 % -6.35%
  QoQ % 339.94% -71.72% -43.81% 41.81% -53.86% 98.12% -
  Horiz. % 90.64% 20.60% 72.84% 129.64% 91.41% 198.12% 100.00%
Total Cost 66,123 97,650 49,397 92,571 54,639 85,890 36,548 48.53%
  QoQ % -32.29% 97.68% -46.64% 69.42% -36.38% 135.01% -
  Horiz. % 180.92% 267.18% 135.16% 253.29% 149.50% 235.01% 100.00%
Net Worth 445,998 457,404 430,962 430,212 438,377 430,264 428,257 2.75%
  QoQ % -2.49% 6.14% 0.17% -1.86% 1.89% 0.47% -
  Horiz. % 104.14% 106.81% 100.63% 100.46% 102.36% 100.47% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 445,998 457,404 430,962 430,212 438,377 430,264 428,257 2.75%
  QoQ % -2.49% 6.14% 0.17% -1.86% 1.89% 0.47% -
  Horiz. % 104.14% 106.81% 100.63% 100.46% 102.36% 100.47% 100.00%
NOSH 257,802 261,373 258,061 259,164 273,986 274,054 274,523 -4.11%
  QoQ % -1.37% 1.28% -0.43% -5.41% -0.02% -0.17% -
  Horiz. % 93.91% 95.21% 94.00% 94.40% 99.80% 99.83% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 11.98 % 17.08 % 17.95 % 8.18 % 12.36 % 1.85 % 5.88 % 60.78%
  QoQ % -29.86% -4.85% 119.44% -33.82% 568.11% -68.54% -
  Horiz. % 203.74% 290.48% 305.27% 139.12% 210.20% 31.46% 100.00%
ROE 2.05 % 4.44 % 2.53 % 1.95 % 1.79 % 0.47 % 0.54 % 143.55%
  QoQ % -53.83% 75.49% 29.74% 8.94% 280.85% -12.96% -
  Horiz. % 379.63% 822.22% 468.52% 361.11% 331.48% 87.04% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 29.14 45.06 23.33 38.90 22.76 31.93 14.14 62.01%
  QoQ % -35.33% 93.14% -40.03% 70.91% -28.72% 125.81% -
  Horiz. % 206.08% 318.67% 164.99% 275.11% 160.96% 225.81% 100.00%
EPS 3.55 7.77 4.23 3.23 2.86 0.74 0.84 161.63%
  QoQ % -54.31% 83.69% 30.96% 12.94% 286.49% -11.90% -
  Horiz. % 422.62% 925.00% 503.57% 384.52% 340.48% 88.10% 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 1.7300 1.7500 1.6700 1.6600 1.6000 1.5700 1.5600 7.15%
  QoQ % -1.14% 4.79% 0.60% 3.75% 1.91% 0.64% -
  Horiz. % 110.90% 112.18% 107.05% 106.41% 102.56% 100.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.51 19.61 10.02 16.79 10.38 14.57 6.47 55.27%
  QoQ % -36.21% 95.71% -40.32% 61.75% -28.76% 125.19% -
  Horiz. % 193.35% 303.09% 154.87% 259.51% 160.43% 225.19% 100.00%
EPS 1.52 3.38 1.82 1.39 1.30 0.34 0.38 152.20%
  QoQ % -55.03% 85.71% 30.94% 6.92% 282.35% -10.53% -
  Horiz. % 400.00% 889.47% 478.95% 365.79% 342.11% 89.47% 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 0.7426 0.7616 0.7176 0.7163 0.7299 0.7164 0.7131 2.74%
  QoQ % -2.49% 6.13% 0.18% -1.86% 1.88% 0.46% -
  Horiz. % 104.14% 106.80% 100.63% 100.45% 102.36% 100.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.7600 0.7600 0.7300 0.7200 0.9800 1.1100 1.0500 -
P/RPS 2.61 1.69 3.13 1.85 4.31 3.48 7.42 -50.20%
  QoQ % 54.44% -46.01% 69.19% -57.08% 23.85% -53.10% -
  Horiz. % 35.18% 22.78% 42.18% 24.93% 58.09% 46.90% 100.00%
P/EPS 21.41 9.78 17.26 22.29 34.27 150.00 125.00 -69.19%
  QoQ % 118.92% -43.34% -22.57% -34.96% -77.15% 20.00% -
  Horiz. % 17.13% 7.82% 13.81% 17.83% 27.42% 120.00% 100.00%
EY 4.67 10.23 5.79 4.49 2.92 0.67 0.80 224.55%
  QoQ % -54.35% 76.68% 28.95% 53.77% 335.82% -16.25% -
  Horiz. % 583.75% 1,278.75% 723.75% 561.25% 365.00% 83.75% 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 0.44 0.43 0.44 0.43 0.61 0.71 0.67 -24.47%
  QoQ % 2.33% -2.27% 2.33% -29.51% -14.08% 5.97% -
  Horiz. % 65.67% 64.18% 65.67% 64.18% 91.04% 105.97% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 29/05/12 28/02/12 24/11/11 22/08/11 23/05/11 24/02/11 -
Price 0.8300 0.7000 0.8000 0.7300 0.8700 1.0000 1.1500 -
P/RPS 2.85 1.55 3.43 1.88 3.82 3.13 8.13 -50.31%
  QoQ % 83.87% -54.81% 82.45% -50.79% 22.04% -61.50% -
  Horiz. % 35.06% 19.07% 42.19% 23.12% 46.99% 38.50% 100.00%
P/EPS 23.38 9.01 18.91 22.60 30.42 135.14 136.90 -69.25%
  QoQ % 159.49% -52.35% -16.33% -25.71% -77.49% -1.29% -
  Horiz. % 17.08% 6.58% 13.81% 16.51% 22.22% 98.71% 100.00%
EY 4.28 11.10 5.29 4.42 3.29 0.74 0.73 225.50%
  QoQ % -61.44% 109.83% 19.68% 34.35% 344.59% 1.37% -
  Horiz. % 586.30% 1,520.55% 724.66% 605.48% 450.68% 101.37% 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 0.48 0.40 0.48 0.44 0.54 0.64 0.74 -25.09%
  QoQ % 20.00% -16.67% 9.09% -18.52% -15.62% -13.51% -
  Horiz. % 64.86% 54.05% 64.86% 59.46% 72.97% 86.49% 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers