Highlights

[SYMLIFE] QoQ Quarter Result on 2009-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Mar-2009  [#4]
Profit Trend QoQ -     -221.57%    YoY -     -124.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 63,441 61,387 58,471 43,907 70,536 90,269 87,332 -19.14%
  QoQ % 3.35% 4.99% 33.17% -37.75% -21.86% 3.36% -
  Horiz. % 72.64% 70.29% 66.95% 50.28% 80.77% 103.36% 100.00%
PBT 12,328 10,497 11,222 1,947 5,441 16,428 14,297 -9.38%
  QoQ % 17.44% -6.46% 476.37% -64.22% -66.88% 14.91% -
  Horiz. % 86.23% 73.42% 78.49% 13.62% 38.06% 114.91% 100.00%
Tax -4,252 -3,481 -3,183 -2,969 -1,694 -4,992 -4,948 -9.59%
  QoQ % -22.15% -9.36% -7.21% -75.27% 66.07% -0.89% -
  Horiz. % 85.93% 70.35% 64.33% 60.00% 34.24% 100.89% 100.00%
NP 8,076 7,016 8,039 -1,022 3,747 11,436 9,349 -9.27%
  QoQ % 15.11% -12.73% 886.59% -127.28% -67.24% 22.32% -
  Horiz. % 86.38% 75.05% 85.99% -10.93% 40.08% 122.32% 100.00%
NP to SH 5,875 6,154 5,856 -2,474 2,035 10,132 8,650 -22.68%
  QoQ % -4.53% 5.09% 336.70% -221.57% -79.92% 17.13% -
  Horiz. % 67.92% 71.14% 67.70% -28.60% 23.53% 117.13% 100.00%
Tax Rate 34.49 % 33.16 % 28.36 % 152.49 % 31.13 % 30.39 % 34.61 % -0.23%
  QoQ % 4.01% 16.93% -81.40% 389.85% 2.44% -12.19% -
  Horiz. % 99.65% 95.81% 81.94% 440.60% 89.95% 87.81% 100.00%
Total Cost 55,365 54,371 50,432 44,929 66,789 78,833 77,983 -20.37%
  QoQ % 1.83% 7.81% 12.25% -32.73% -15.28% 1.09% -
  Horiz. % 71.00% 69.72% 64.67% 57.61% 85.65% 101.09% 100.00%
Net Worth 414,544 407,531 404,994 407,647 412,814 414,090 411,763 0.45%
  QoQ % 1.72% 0.63% -0.65% -1.25% -0.31% 0.57% -
  Horiz. % 100.68% 98.97% 98.36% 99.00% 100.26% 100.57% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 4,217 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 414,544 407,531 404,994 407,647 412,814 414,090 411,763 0.45%
  QoQ % 1.72% 0.63% -0.65% -1.25% -0.31% 0.57% -
  Horiz. % 100.68% 98.97% 98.36% 99.00% 100.26% 100.57% 100.00%
NOSH 274,532 273,511 273,644 281,136 290,714 293,681 296,232 -4.93%
  QoQ % 0.37% -0.05% -2.66% -3.29% -1.01% -0.86% -
  Horiz. % 92.67% 92.33% 92.37% 94.90% 98.14% 99.14% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.73 % 11.43 % 13.75 % -2.33 % 5.31 % 12.67 % 10.71 % 12.17%
  QoQ % 11.37% -16.87% 690.13% -143.88% -58.09% 18.30% -
  Horiz. % 118.86% 106.72% 128.38% -21.76% 49.58% 118.30% 100.00%
ROE 1.42 % 1.51 % 1.45 % -0.61 % 0.49 % 2.45 % 2.10 % -22.91%
  QoQ % -5.96% 4.14% 337.70% -224.49% -80.00% 16.67% -
  Horiz. % 67.62% 71.90% 69.05% -29.05% 23.33% 116.67% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 23.11 22.44 21.37 15.62 24.26 30.74 29.48 -14.94%
  QoQ % 2.99% 5.01% 36.81% -35.61% -21.08% 4.27% -
  Horiz. % 78.39% 76.12% 72.49% 52.99% 82.29% 104.27% 100.00%
EPS 2.14 2.25 2.14 -0.88 0.70 3.45 2.92 -18.67%
  QoQ % -4.89% 5.14% 343.18% -225.71% -79.71% 18.15% -
  Horiz. % 73.29% 77.05% 73.29% -30.14% 23.97% 118.15% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.5100 1.4900 1.4800 1.4500 1.4200 1.4100 1.3900 5.66%
  QoQ % 1.34% 0.68% 2.07% 2.11% 0.71% 1.44% -
  Horiz. % 108.63% 107.19% 106.47% 104.32% 102.16% 101.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 674,445
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.41 9.10 8.67 6.51 10.46 13.38 12.95 -19.13%
  QoQ % 3.41% 4.96% 33.18% -37.76% -21.82% 3.32% -
  Horiz. % 72.66% 70.27% 66.95% 50.27% 80.77% 103.32% 100.00%
EPS 0.87 0.91 0.87 -0.37 0.30 1.50 1.28 -22.64%
  QoQ % -4.40% 4.60% 335.14% -223.33% -80.00% 17.19% -
  Horiz. % 67.97% 71.09% 67.97% -28.91% 23.44% 117.19% 100.00%
DPS 0.00 0.00 0.00 0.63 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.6146 0.6042 0.6005 0.6044 0.6121 0.6140 0.6105 0.45%
  QoQ % 1.72% 0.62% -0.65% -1.26% -0.31% 0.57% -
  Horiz. % 100.67% 98.97% 98.36% 99.00% 100.26% 100.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.6000 0.6400 0.6400 0.5400 0.7000 0.7200 0.7400 -
P/RPS 2.60 2.85 3.00 3.46 2.89 2.34 2.51 2.37%
  QoQ % -8.77% -5.00% -13.29% 19.72% 23.50% -6.77% -
  Horiz. % 103.59% 113.55% 119.52% 137.85% 115.14% 93.23% 100.00%
P/EPS 28.04 28.44 29.91 -61.36 100.00 20.87 25.34 6.96%
  QoQ % -1.41% -4.91% 148.75% -161.36% 379.16% -17.64% -
  Horiz. % 110.66% 112.23% 118.03% -242.15% 394.63% 82.36% 100.00%
EY 3.57 3.52 3.34 -1.63 1.00 4.79 3.95 -6.50%
  QoQ % 1.42% 5.39% 304.91% -263.00% -79.12% 21.27% -
  Horiz. % 90.38% 89.11% 84.56% -41.27% 25.32% 121.27% 100.00%
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.40 0.43 0.43 0.37 0.49 0.51 0.53 -17.06%
  QoQ % -6.98% 0.00% 16.22% -24.49% -3.92% -3.77% -
  Horiz. % 75.47% 81.13% 81.13% 69.81% 92.45% 96.23% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 12/11/09 25/08/09 27/05/09 26/02/09 27/11/08 20/08/08 -
Price 0.6200 0.6300 0.6400 0.6000 0.5600 0.7200 0.7600 -
P/RPS 2.68 2.81 3.00 3.84 2.31 2.34 2.58 2.56%
  QoQ % -4.63% -6.33% -21.87% 66.23% -1.28% -9.30% -
  Horiz. % 103.88% 108.91% 116.28% 148.84% 89.53% 90.70% 100.00%
P/EPS 28.97 28.00 29.91 -68.18 80.00 20.87 26.03 7.37%
  QoQ % 3.46% -6.39% 143.87% -185.22% 283.33% -19.82% -
  Horiz. % 111.29% 107.57% 114.91% -261.93% 307.34% 80.18% 100.00%
EY 3.45 3.57 3.34 -1.47 1.25 4.79 3.84 -6.87%
  QoQ % -3.36% 6.89% 327.21% -217.60% -73.90% 24.74% -
  Horiz. % 89.84% 92.97% 86.98% -38.28% 32.55% 124.74% 100.00%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.41 0.42 0.43 0.41 0.39 0.51 0.55 -17.74%
  QoQ % -2.38% -2.33% 4.88% 5.13% -23.53% -7.27% -
  Horiz. % 74.55% 76.36% 78.18% 74.55% 70.91% 92.73% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

561  293  549  873 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.065-0.01 
 FINTEC 0.020.00 
 KNM 0.23-0.02 
 BINTAI 0.65+0.08 
 BINACOM 0.43+0.075 
 SERBADK 0.335-0.03 
 OPCOM 1.11+0.295 
 DNEX 0.77+0.005 
 TFP 0.16-0.025 
 K1-WC 0.03+0.005 
PARTNERS & BROKERS