Highlights

[SYMLIFE] QoQ Quarter Result on 2010-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -24.24%    YoY -     -60.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 100,815 62,348 87,512 38,831 63,679 53,210 74,174 22.68%
  QoQ % 61.70% -28.75% 125.37% -39.02% 19.67% -28.26% -
  Horiz. % 135.92% 84.06% 117.98% 52.35% 85.85% 71.74% 100.00%
PBT 14,587 11,117 4,835 3,435 4,722 7,348 16,657 -8.46%
  QoQ % 31.21% 129.93% 40.76% -27.26% -35.74% -55.89% -
  Horiz. % 87.57% 66.74% 29.03% 20.62% 28.35% 44.11% 100.00%
Tax -6,343 -3,408 -3,213 -1,152 -1,711 -2,303 -5,401 11.30%
  QoQ % -86.12% -6.07% -178.91% 32.67% 25.71% 57.36% -
  Horiz. % 117.44% 63.10% 59.49% 21.33% 31.68% 42.64% 100.00%
NP 8,244 7,709 1,622 2,283 3,011 5,045 11,256 -18.73%
  QoQ % 6.94% 375.28% -28.95% -24.18% -40.32% -55.18% -
  Horiz. % 73.24% 68.49% 14.41% 20.28% 26.75% 44.82% 100.00%
NP to SH 8,371 7,836 2,028 2,306 3,044 5,055 9,841 -10.22%
  QoQ % 6.83% 286.39% -12.06% -24.24% -39.78% -48.63% -
  Horiz. % 85.06% 79.63% 20.61% 23.43% 30.93% 51.37% 100.00%
Tax Rate 43.48 % 30.66 % 66.45 % 33.54 % 36.23 % 31.34 % 32.42 % 21.59%
  QoQ % 41.81% -53.86% 98.12% -7.42% 15.60% -3.33% -
  Horiz. % 134.11% 94.57% 204.97% 103.45% 111.75% 96.67% 100.00%
Total Cost 92,571 54,639 85,890 36,548 60,668 48,165 62,918 29.33%
  QoQ % 69.42% -36.38% 135.01% -39.76% 25.96% -23.45% -
  Horiz. % 147.13% 86.84% 136.51% 58.09% 96.42% 76.55% 100.00%
Net Worth 430,212 438,377 430,264 428,257 425,063 428,576 422,191 1.26%
  QoQ % -1.86% 1.89% 0.47% 0.75% -0.82% 1.51% -
  Horiz. % 101.90% 103.83% 101.91% 101.44% 100.68% 101.51% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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% 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% 0.00% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 430,212 438,377 430,264 428,257 425,063 428,576 422,191 1.26%
  QoQ % -1.86% 1.89% 0.47% 0.75% -0.82% 1.51% -
  Horiz. % 101.90% 103.83% 101.91% 101.44% 100.68% 101.51% 100.00%
NOSH 259,164 273,986 274,054 274,523 274,234 274,728 274,150 -3.68%
  QoQ % -5.41% -0.02% -0.17% 0.11% -0.18% 0.21% -
  Horiz. % 94.53% 99.94% 99.96% 100.14% 100.03% 100.21% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.18 % 12.36 % 1.85 % 5.88 % 4.73 % 9.48 % 15.18 % -33.76%
  QoQ % -33.82% 568.11% -68.54% 24.31% -50.11% -37.55% -
  Horiz. % 53.89% 81.42% 12.19% 38.74% 31.16% 62.45% 100.00%
ROE 1.95 % 1.79 % 0.47 % 0.54 % 0.72 % 1.18 % 2.33 % -11.18%
  QoQ % 8.94% 280.85% -12.96% -25.00% -38.98% -49.36% -
  Horiz. % 83.69% 76.82% 20.17% 23.18% 30.90% 50.64% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 38.90 22.76 31.93 14.14 23.22 19.37 27.06 27.35%
  QoQ % 70.91% -28.72% 125.81% -39.10% 19.88% -28.42% -
  Horiz. % 143.75% 84.11% 118.00% 52.25% 85.81% 71.58% 100.00%
EPS 3.23 2.86 0.74 0.84 1.11 1.84 3.59 -6.80%
  QoQ % 12.94% 286.49% -11.90% -24.32% -39.67% -48.75% -
  Horiz. % 89.97% 79.67% 20.61% 23.40% 30.92% 51.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6600 1.6000 1.5700 1.5600 1.5500 1.5600 1.5400 5.12%
  QoQ % 3.75% 1.91% 0.64% 0.65% -0.64% 1.30% -
  Horiz. % 107.79% 103.90% 101.95% 101.30% 100.65% 101.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.79 10.38 14.57 6.47 10.60 8.86 12.35 22.70%
  QoQ % 61.75% -28.76% 125.19% -38.96% 19.64% -28.26% -
  Horiz. % 135.95% 84.05% 117.98% 52.39% 85.83% 71.74% 100.00%
EPS 1.39 1.30 0.34 0.38 0.51 0.84 1.64 -10.43%
  QoQ % 6.92% 282.35% -10.53% -25.49% -39.29% -48.78% -
  Horiz. % 84.76% 79.27% 20.73% 23.17% 31.10% 51.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.37 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7163 0.7299 0.7164 0.7131 0.7078 0.7136 0.7030 1.26%
  QoQ % -1.86% 1.88% 0.46% 0.75% -0.81% 1.51% -
  Horiz. % 101.89% 103.83% 101.91% 101.44% 100.68% 101.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.7200 0.9800 1.1100 1.0500 0.9700 0.7000 0.6500 -
P/RPS 1.85 4.31 3.48 7.42 4.18 3.61 2.40 -15.92%
  QoQ % -57.08% 23.85% -53.10% 77.51% 15.79% 50.42% -
  Horiz. % 77.08% 179.58% 145.00% 309.17% 174.17% 150.42% 100.00%
P/EPS 22.29 34.27 150.00 125.00 87.39 38.04 18.11 14.83%
  QoQ % -34.96% -77.15% 20.00% 43.04% 129.73% 110.05% -
  Horiz. % 123.08% 189.23% 828.27% 690.23% 482.55% 210.05% 100.00%
EY 4.49 2.92 0.67 0.80 1.14 2.63 5.52 -12.85%
  QoQ % 53.77% 335.82% -16.25% -29.82% -56.65% -52.36% -
  Horiz. % 81.34% 52.90% 12.14% 14.49% 20.65% 47.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.62 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.43 0.61 0.71 0.67 0.63 0.45 0.42 1.58%
  QoQ % -29.51% -14.08% 5.97% 6.35% 40.00% 7.14% -
  Horiz. % 102.38% 145.24% 169.05% 159.52% 150.00% 107.14% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 22/08/11 23/05/11 24/02/11 23/11/10 25/08/10 26/05/10 -
Price 0.7300 0.8700 1.0000 1.1500 0.9700 0.9500 0.6500 -
P/RPS 1.88 3.82 3.13 8.13 4.18 4.90 2.40 -15.01%
  QoQ % -50.79% 22.04% -61.50% 94.50% -14.69% 104.17% -
  Horiz. % 78.33% 159.17% 130.42% 338.75% 174.17% 204.17% 100.00%
P/EPS 22.60 30.42 135.14 136.90 87.39 51.63 18.11 15.90%
  QoQ % -25.71% -77.49% -1.29% 56.65% 69.26% 185.09% -
  Horiz. % 124.79% 167.97% 746.22% 755.94% 482.55% 285.09% 100.00%
EY 4.42 3.29 0.74 0.73 1.14 1.94 5.52 -13.76%
  QoQ % 34.35% 344.59% 1.37% -35.96% -41.24% -64.86% -
  Horiz. % 80.07% 59.60% 13.41% 13.22% 20.65% 35.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.62 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.44 0.54 0.64 0.74 0.63 0.61 0.42 3.15%
  QoQ % -18.52% -15.62% -13.51% 17.46% 3.28% 45.24% -
  Horiz. % 104.76% 128.57% 152.38% 176.19% 150.00% 145.24% 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