Highlights

[SYMLIFE] QoQ Quarter Result on 2011-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     30.40%    YoY -     373.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 91,441 75,124 117,770 60,203 100,815 62,348 87,512 2.96%
  QoQ % 21.72% -36.21% 95.62% -40.28% 61.70% -28.75% -
  Horiz. % 104.49% 85.84% 134.58% 68.79% 115.20% 71.25% 100.00%
PBT 16,285 12,933 21,613 14,299 14,587 11,117 4,835 124.20%
  QoQ % 25.92% -40.16% 51.15% -1.97% 31.21% 129.93% -
  Horiz. % 336.81% 267.49% 447.01% 295.74% 301.70% 229.93% 100.00%
Tax -4,166 -3,932 -1,493 -3,493 -6,343 -3,408 -3,213 18.85%
  QoQ % -5.95% -163.36% 57.26% 44.93% -86.12% -6.07% -
  Horiz. % 129.66% 122.38% 46.47% 108.71% 197.42% 106.07% 100.00%
NP 12,119 9,001 20,120 10,806 8,244 7,709 1,622 280.79%
  QoQ % 34.64% -55.26% 86.19% 31.08% 6.94% 375.28% -
  Horiz. % 747.16% 554.93% 1,240.44% 666.21% 508.26% 475.28% 100.00%
NP to SH 12,426 9,152 20,312 10,916 8,371 7,836 2,028 233.74%
  QoQ % 35.77% -54.94% 86.08% 30.40% 6.83% 286.39% -
  Horiz. % 612.72% 451.28% 1,001.58% 538.26% 412.77% 386.39% 100.00%
Tax Rate 25.58 % 30.40 % 6.91 % 24.43 % 43.48 % 30.66 % 66.45 % -46.99%
  QoQ % -15.86% 339.94% -71.72% -43.81% 41.81% -53.86% -
  Horiz. % 38.50% 45.75% 10.40% 36.76% 65.43% 46.14% 100.00%
Total Cost 79,322 66,123 97,650 49,397 92,571 54,639 85,890 -5.15%
  QoQ % 19.96% -32.29% 97.68% -46.64% 69.42% -36.38% -
  Horiz. % 92.35% 76.99% 113.69% 57.51% 107.78% 63.62% 100.00%
Net Worth 454,283 445,998 457,404 430,962 430,212 438,377 430,264 3.68%
  QoQ % 1.86% -2.49% 6.14% 0.17% -1.86% 1.89% -
  Horiz. % 105.58% 103.66% 106.31% 100.16% 99.99% 101.89% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 454,283 445,998 457,404 430,962 430,212 438,377 430,264 3.68%
  QoQ % 1.86% -2.49% 6.14% 0.17% -1.86% 1.89% -
  Horiz. % 105.58% 103.66% 106.31% 100.16% 99.99% 101.89% 100.00%
NOSH 267,225 257,802 261,373 258,061 259,164 273,986 274,054 -1.66%
  QoQ % 3.66% -1.37% 1.28% -0.43% -5.41% -0.02% -
  Horiz. % 97.51% 94.07% 95.37% 94.16% 94.57% 99.98% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 13.25 % 11.98 % 17.08 % 17.95 % 8.18 % 12.36 % 1.85 % 270.23%
  QoQ % 10.60% -29.86% -4.85% 119.44% -33.82% 568.11% -
  Horiz. % 716.22% 647.57% 923.24% 970.27% 442.16% 668.11% 100.00%
ROE 2.74 % 2.05 % 4.44 % 2.53 % 1.95 % 1.79 % 0.47 % 222.88%
  QoQ % 33.66% -53.83% 75.49% 29.74% 8.94% 280.85% -
  Horiz. % 582.98% 436.17% 944.68% 538.30% 414.89% 380.85% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 34.22 29.14 45.06 23.33 38.90 22.76 31.93 4.71%
  QoQ % 17.43% -35.33% 93.14% -40.03% 70.91% -28.72% -
  Horiz. % 107.17% 91.26% 141.12% 73.07% 121.83% 71.28% 100.00%
EPS 4.65 3.55 7.77 4.23 3.23 2.86 0.74 239.39%
  QoQ % 30.99% -54.31% 83.69% 30.96% 12.94% 286.49% -
  Horiz. % 628.38% 479.73% 1,050.00% 571.62% 436.49% 386.49% 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 1.7000 1.7300 1.7500 1.6700 1.6600 1.6000 1.5700 5.43%
  QoQ % -1.73% -1.14% 4.79% 0.60% 3.75% 1.91% -
  Horiz. % 108.28% 110.19% 111.46% 106.37% 105.73% 101.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.23 12.51 19.61 10.02 16.79 10.38 14.57 2.99%
  QoQ % 21.74% -36.21% 95.71% -40.32% 61.75% -28.76% -
  Horiz. % 104.53% 85.86% 134.59% 68.77% 115.24% 71.24% 100.00%
EPS 2.07 1.52 3.38 1.82 1.39 1.30 0.34 232.33%
  QoQ % 36.18% -55.03% 85.71% 30.94% 6.92% 282.35% -
  Horiz. % 608.82% 447.06% 994.12% 535.29% 408.82% 382.35% 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 0.7564 0.7426 0.7616 0.7176 0.7163 0.7299 0.7164 3.68%
  QoQ % 1.86% -2.49% 6.13% 0.18% -1.86% 1.88% -
  Horiz. % 105.58% 103.66% 106.31% 100.17% 99.99% 101.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.8000 0.7600 0.7600 0.7300 0.7200 0.9800 1.1100 -
P/RPS 2.34 2.61 1.69 3.13 1.85 4.31 3.48 -23.19%
  QoQ % -10.34% 54.44% -46.01% 69.19% -57.08% 23.85% -
  Horiz. % 67.24% 75.00% 48.56% 89.94% 53.16% 123.85% 100.00%
P/EPS 17.20 21.41 9.78 17.26 22.29 34.27 150.00 -76.30%
  QoQ % -19.66% 118.92% -43.34% -22.57% -34.96% -77.15% -
  Horiz. % 11.47% 14.27% 6.52% 11.51% 14.86% 22.85% 100.00%
EY 5.81 4.67 10.23 5.79 4.49 2.92 0.67 320.43%
  QoQ % 24.41% -54.35% 76.68% 28.95% 53.77% 335.82% -
  Horiz. % 867.16% 697.01% 1,526.87% 864.18% 670.15% 435.82% 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 0.47 0.44 0.43 0.44 0.43 0.61 0.71 -23.99%
  QoQ % 6.82% 2.33% -2.27% 2.33% -29.51% -14.08% -
  Horiz. % 66.20% 61.97% 60.56% 61.97% 60.56% 85.92% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 29/08/12 29/05/12 28/02/12 24/11/11 22/08/11 23/05/11 -
Price 0.8100 0.8300 0.7000 0.8000 0.7300 0.8700 1.0000 -
P/RPS 2.37 2.85 1.55 3.43 1.88 3.82 3.13 -16.88%
  QoQ % -16.84% 83.87% -54.81% 82.45% -50.79% 22.04% -
  Horiz. % 75.72% 91.05% 49.52% 109.58% 60.06% 122.04% 100.00%
P/EPS 17.42 23.38 9.01 18.91 22.60 30.42 135.14 -74.39%
  QoQ % -25.49% 159.49% -52.35% -16.33% -25.71% -77.49% -
  Horiz. % 12.89% 17.30% 6.67% 13.99% 16.72% 22.51% 100.00%
EY 5.74 4.28 11.10 5.29 4.42 3.29 0.74 290.39%
  QoQ % 34.11% -61.44% 109.83% 19.68% 34.35% 344.59% -
  Horiz. % 775.68% 578.38% 1,500.00% 714.86% 597.30% 444.59% 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 0.48 0.40 0.48 0.44 0.54 0.64 -17.41%
  QoQ % 0.00% 20.00% -16.67% 9.09% -18.52% -15.62% -
  Horiz. % 75.00% 75.00% 62.50% 75.00% 68.75% 84.38% 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.
 


 

239  175  576  1306 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.515+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.40-0.02 
 ISTONE 0.21-0.015 
 HSI-C7K 0.34+0.005 
 IFCAMSC 0.54+0.01 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.78+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers