Highlights

[SYMLIFE] QoQ Quarter Result on 2009-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     -4.53%    YoY -     188.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 63,679 53,210 74,174 63,441 61,387 58,471 43,907 28.10%
  QoQ % 19.67% -28.26% 16.92% 3.35% 4.99% 33.17% -
  Horiz. % 145.03% 121.19% 168.93% 144.49% 139.81% 133.17% 100.00%
PBT 4,722 7,348 16,657 12,328 10,497 11,222 1,947 80.42%
  QoQ % -35.74% -55.89% 35.12% 17.44% -6.46% 476.37% -
  Horiz. % 242.53% 377.40% 855.52% 633.18% 539.14% 576.37% 100.00%
Tax -1,711 -2,303 -5,401 -4,252 -3,481 -3,183 -2,969 -30.73%
  QoQ % 25.71% 57.36% -27.02% -22.15% -9.36% -7.21% -
  Horiz. % 57.63% 77.57% 181.91% 143.21% 117.24% 107.21% 100.00%
NP 3,011 5,045 11,256 8,076 7,016 8,039 -1,022 -
  QoQ % -40.32% -55.18% 39.38% 15.11% -12.73% 886.59% -
  Horiz. % -294.62% -493.64% -1,101.37% -790.22% -686.50% -786.59% 100.00%
NP to SH 3,044 5,055 9,841 5,875 6,154 5,856 -2,474 -
  QoQ % -39.78% -48.63% 67.51% -4.53% 5.09% 336.70% -
  Horiz. % -123.04% -204.32% -397.78% -237.47% -248.75% -236.70% 100.00%
Tax Rate 36.23 % 31.34 % 32.42 % 34.49 % 33.16 % 28.36 % 152.49 % -61.61%
  QoQ % 15.60% -3.33% -6.00% 4.01% 16.93% -81.40% -
  Horiz. % 23.76% 20.55% 21.26% 22.62% 21.75% 18.60% 100.00%
Total Cost 60,668 48,165 62,918 55,365 54,371 50,432 44,929 22.15%
  QoQ % 25.96% -23.45% 13.64% 1.83% 7.81% 12.25% -
  Horiz. % 135.03% 107.20% 140.04% 123.23% 121.02% 112.25% 100.00%
Net Worth 425,063 428,576 422,191 414,544 407,531 404,994 407,647 2.83%
  QoQ % -0.82% 1.51% 1.84% 1.72% 0.63% -0.65% -
  Horiz. % 104.27% 105.13% 103.57% 101.69% 99.97% 99.35% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 8,224 - - - 4,217 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 425,063 428,576 422,191 414,544 407,531 404,994 407,647 2.83%
  QoQ % -0.82% 1.51% 1.84% 1.72% 0.63% -0.65% -
  Horiz. % 104.27% 105.13% 103.57% 101.69% 99.97% 99.35% 100.00%
NOSH 274,234 274,728 274,150 274,532 273,511 273,644 281,136 -1.64%
  QoQ % -0.18% 0.21% -0.14% 0.37% -0.05% -2.66% -
  Horiz. % 97.54% 97.72% 97.52% 97.65% 97.29% 97.34% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.73 % 9.48 % 15.18 % 12.73 % 11.43 % 13.75 % -2.33 % -
  QoQ % -50.11% -37.55% 19.25% 11.37% -16.87% 690.13% -
  Horiz. % -203.00% -406.87% -651.50% -546.35% -490.56% -590.13% 100.00%
ROE 0.72 % 1.18 % 2.33 % 1.42 % 1.51 % 1.45 % -0.61 % -
  QoQ % -38.98% -49.36% 64.08% -5.96% 4.14% 337.70% -
  Horiz. % -118.03% -193.44% -381.97% -232.79% -247.54% -237.70% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 23.22 19.37 27.06 23.11 22.44 21.37 15.62 30.22%
  QoQ % 19.88% -28.42% 17.09% 2.99% 5.01% 36.81% -
  Horiz. % 148.66% 124.01% 173.24% 147.95% 143.66% 136.81% 100.00%
EPS 1.11 1.84 3.59 2.14 2.25 2.14 -0.88 -
  QoQ % -39.67% -48.75% 67.76% -4.89% 5.14% 343.18% -
  Horiz. % -126.14% -209.09% -407.95% -243.18% -255.68% -243.18% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5500 1.5600 1.5400 1.5100 1.4900 1.4800 1.4500 4.54%
  QoQ % -0.64% 1.30% 1.99% 1.34% 0.68% 2.07% -
  Horiz. % 106.90% 107.59% 106.21% 104.14% 102.76% 102.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.60 8.86 12.35 10.56 10.22 9.74 7.31 28.08%
  QoQ % 19.64% -28.26% 16.95% 3.33% 4.93% 33.24% -
  Horiz. % 145.01% 121.20% 168.95% 144.46% 139.81% 133.24% 100.00%
EPS 0.51 0.84 1.64 0.98 1.02 0.98 -0.41 -
  QoQ % -39.29% -48.78% 67.35% -3.92% 4.08% 339.02% -
  Horiz. % -124.39% -204.88% -400.00% -239.02% -248.78% -239.02% 100.00%
DPS 0.00 0.00 1.37 0.00 0.00 0.00 0.70 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 195.71% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7078 0.7136 0.7030 0.6902 0.6786 0.6743 0.6788 2.83%
  QoQ % -0.81% 1.51% 1.85% 1.71% 0.64% -0.66% -
  Horiz. % 104.27% 105.13% 103.57% 101.68% 99.97% 99.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.9700 0.7000 0.6500 0.6000 0.6400 0.6400 0.5400 -
P/RPS 4.18 3.61 2.40 2.60 2.85 3.00 3.46 13.42%
  QoQ % 15.79% 50.42% -7.69% -8.77% -5.00% -13.29% -
  Horiz. % 120.81% 104.34% 69.36% 75.14% 82.37% 86.71% 100.00%
P/EPS 87.39 38.04 18.11 28.04 28.44 29.91 -61.36 -
  QoQ % 129.73% 110.05% -35.41% -1.41% -4.91% 148.75% -
  Horiz. % -142.42% -61.99% -29.51% -45.70% -46.35% -48.75% 100.00%
EY 1.14 2.63 5.52 3.57 3.52 3.34 -1.63 -
  QoQ % -56.65% -52.36% 54.62% 1.42% 5.39% 304.91% -
  Horiz. % -69.94% -161.35% -338.65% -219.02% -215.95% -204.91% 100.00%
DY 0.00 0.00 4.62 0.00 0.00 0.00 2.78 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 166.19% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.63 0.45 0.42 0.40 0.43 0.43 0.37 42.54%
  QoQ % 40.00% 7.14% 5.00% -6.98% 0.00% 16.22% -
  Horiz. % 170.27% 121.62% 113.51% 108.11% 116.22% 116.22% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 26/05/10 24/02/10 12/11/09 25/08/09 27/05/09 -
Price 0.9700 0.9500 0.6500 0.6200 0.6300 0.6400 0.6000 -
P/RPS 4.18 4.90 2.40 2.68 2.81 3.00 3.84 5.81%
  QoQ % -14.69% 104.17% -10.45% -4.63% -6.33% -21.87% -
  Horiz. % 108.85% 127.60% 62.50% 69.79% 73.18% 78.12% 100.00%
P/EPS 87.39 51.63 18.11 28.97 28.00 29.91 -68.18 -
  QoQ % 69.26% 185.09% -37.49% 3.46% -6.39% 143.87% -
  Horiz. % -128.18% -75.73% -26.56% -42.49% -41.07% -43.87% 100.00%
EY 1.14 1.94 5.52 3.45 3.57 3.34 -1.47 -
  QoQ % -41.24% -64.86% 60.00% -3.36% 6.89% 327.21% -
  Horiz. % -77.55% -131.97% -375.51% -234.69% -242.86% -227.21% 100.00%
DY 0.00 0.00 4.62 0.00 0.00 0.00 2.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 184.80% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.63 0.61 0.42 0.41 0.42 0.43 0.41 33.12%
  QoQ % 3.28% 45.24% 2.44% -2.38% -2.33% 4.88% -
  Horiz. % 153.66% 148.78% 102.44% 100.00% 102.44% 104.88% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers