Highlights

[SYMLIFE] QoQ Quarter Result on 2010-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     67.51%    YoY -     497.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 38,831 63,679 53,210 74,174 63,441 61,387 58,471 -23.82%
  QoQ % -39.02% 19.67% -28.26% 16.92% 3.35% 4.99% -
  Horiz. % 66.41% 108.91% 91.00% 126.86% 108.50% 104.99% 100.00%
PBT 3,435 4,722 7,348 16,657 12,328 10,497 11,222 -54.48%
  QoQ % -27.26% -35.74% -55.89% 35.12% 17.44% -6.46% -
  Horiz. % 30.61% 42.08% 65.48% 148.43% 109.86% 93.54% 100.00%
Tax -1,152 -1,711 -2,303 -5,401 -4,252 -3,481 -3,183 -49.12%
  QoQ % 32.67% 25.71% 57.36% -27.02% -22.15% -9.36% -
  Horiz. % 36.19% 53.75% 72.35% 169.68% 133.58% 109.36% 100.00%
NP 2,283 3,011 5,045 11,256 8,076 7,016 8,039 -56.70%
  QoQ % -24.18% -40.32% -55.18% 39.38% 15.11% -12.73% -
  Horiz. % 28.40% 37.45% 62.76% 140.02% 100.46% 87.27% 100.00%
NP to SH 2,306 3,044 5,055 9,841 5,875 6,154 5,856 -46.18%
  QoQ % -24.24% -39.78% -48.63% 67.51% -4.53% 5.09% -
  Horiz. % 39.38% 51.98% 86.32% 168.05% 100.32% 105.09% 100.00%
Tax Rate 33.54 % 36.23 % 31.34 % 32.42 % 34.49 % 33.16 % 28.36 % 11.80%
  QoQ % -7.42% 15.60% -3.33% -6.00% 4.01% 16.93% -
  Horiz. % 118.27% 127.75% 110.51% 114.32% 121.61% 116.93% 100.00%
Total Cost 36,548 60,668 48,165 62,918 55,365 54,371 50,432 -19.27%
  QoQ % -39.76% 25.96% -23.45% 13.64% 1.83% 7.81% -
  Horiz. % 72.47% 120.30% 95.50% 124.76% 109.78% 107.81% 100.00%
Net Worth 428,257 425,063 428,576 422,191 414,544 407,531 404,994 3.78%
  QoQ % 0.75% -0.82% 1.51% 1.84% 1.72% 0.63% -
  Horiz. % 105.74% 104.96% 105.82% 104.25% 102.36% 100.63% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 8,224 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 428,257 425,063 428,576 422,191 414,544 407,531 404,994 3.78%
  QoQ % 0.75% -0.82% 1.51% 1.84% 1.72% 0.63% -
  Horiz. % 105.74% 104.96% 105.82% 104.25% 102.36% 100.63% 100.00%
NOSH 274,523 274,234 274,728 274,150 274,532 273,511 273,644 0.21%
  QoQ % 0.11% -0.18% 0.21% -0.14% 0.37% -0.05% -
  Horiz. % 100.32% 100.22% 100.40% 100.18% 100.32% 99.95% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.88 % 4.73 % 9.48 % 15.18 % 12.73 % 11.43 % 13.75 % -43.15%
  QoQ % 24.31% -50.11% -37.55% 19.25% 11.37% -16.87% -
  Horiz. % 42.76% 34.40% 68.95% 110.40% 92.58% 83.13% 100.00%
ROE 0.54 % 0.72 % 1.18 % 2.33 % 1.42 % 1.51 % 1.45 % -48.14%
  QoQ % -25.00% -38.98% -49.36% 64.08% -5.96% 4.14% -
  Horiz. % 37.24% 49.66% 81.38% 160.69% 97.93% 104.14% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.14 23.22 19.37 27.06 23.11 22.44 21.37 -24.01%
  QoQ % -39.10% 19.88% -28.42% 17.09% 2.99% 5.01% -
  Horiz. % 66.17% 108.66% 90.64% 126.63% 108.14% 105.01% 100.00%
EPS 0.84 1.11 1.84 3.59 2.14 2.25 2.14 -46.30%
  QoQ % -24.32% -39.67% -48.75% 67.76% -4.89% 5.14% -
  Horiz. % 39.25% 51.87% 85.98% 167.76% 100.00% 105.14% 100.00%
DPS 0.00 0.00 0.00 3.00 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 1.5600 1.5500 1.5600 1.5400 1.5100 1.4900 1.4800 3.56%
  QoQ % 0.65% -0.64% 1.30% 1.99% 1.34% 0.68% -
  Horiz. % 105.41% 104.73% 105.41% 104.05% 102.03% 100.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.15 10.08 8.42 11.74 10.04 9.72 9.25 -23.77%
  QoQ % -38.99% 19.71% -28.28% 16.93% 3.29% 5.08% -
  Horiz. % 66.49% 108.97% 91.03% 126.92% 108.54% 105.08% 100.00%
EPS 0.36 0.48 0.80 1.56 0.93 0.97 0.93 -46.79%
  QoQ % -25.00% -40.00% -48.72% 67.74% -4.12% 4.30% -
  Horiz. % 38.71% 51.61% 86.02% 167.74% 100.00% 104.30% 100.00%
DPS 0.00 0.00 0.00 1.30 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 0.6778 0.6728 0.6783 0.6682 0.6561 0.6450 0.6410 3.78%
  QoQ % 0.74% -0.81% 1.51% 1.84% 1.72% 0.62% -
  Horiz. % 105.74% 104.96% 105.82% 104.24% 102.36% 100.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.0500 0.9700 0.7000 0.6500 0.6000 0.6400 0.6400 -
P/RPS 7.42 4.18 3.61 2.40 2.60 2.85 3.00 82.59%
  QoQ % 77.51% 15.79% 50.42% -7.69% -8.77% -5.00% -
  Horiz. % 247.33% 139.33% 120.33% 80.00% 86.67% 95.00% 100.00%
P/EPS 125.00 87.39 38.04 18.11 28.04 28.44 29.91 158.78%
  QoQ % 43.04% 129.73% 110.05% -35.41% -1.41% -4.91% -
  Horiz. % 417.92% 292.18% 127.18% 60.55% 93.75% 95.09% 100.00%
EY 0.80 1.14 2.63 5.52 3.57 3.52 3.34 -61.33%
  QoQ % -29.82% -56.65% -52.36% 54.62% 1.42% 5.39% -
  Horiz. % 23.95% 34.13% 78.74% 165.27% 106.89% 105.39% 100.00%
DY 0.00 0.00 0.00 4.62 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 0.67 0.63 0.45 0.42 0.40 0.43 0.43 34.29%
  QoQ % 6.35% 40.00% 7.14% 5.00% -6.98% 0.00% -
  Horiz. % 155.81% 146.51% 104.65% 97.67% 93.02% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 23/11/10 25/08/10 26/05/10 24/02/10 12/11/09 25/08/09 -
Price 1.1500 0.9700 0.9500 0.6500 0.6200 0.6300 0.6400 -
P/RPS 8.13 4.18 4.90 2.40 2.68 2.81 3.00 94.02%
  QoQ % 94.50% -14.69% 104.17% -10.45% -4.63% -6.33% -
  Horiz. % 271.00% 139.33% 163.33% 80.00% 89.33% 93.67% 100.00%
P/EPS 136.90 87.39 51.63 18.11 28.97 28.00 29.91 174.91%
  QoQ % 56.65% 69.26% 185.09% -37.49% 3.46% -6.39% -
  Horiz. % 457.71% 292.18% 172.62% 60.55% 96.86% 93.61% 100.00%
EY 0.73 1.14 1.94 5.52 3.45 3.57 3.34 -63.62%
  QoQ % -35.96% -41.24% -64.86% 60.00% -3.36% 6.89% -
  Horiz. % 21.86% 34.13% 58.08% 165.27% 103.29% 106.89% 100.00%
DY 0.00 0.00 0.00 4.62 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 0.74 0.63 0.61 0.42 0.41 0.42 0.43 43.47%
  QoQ % 17.46% 3.28% 45.24% 2.44% -2.38% -2.33% -
  Horiz. % 172.09% 146.51% 141.86% 97.67% 95.35% 97.67% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

190  718  606  948 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.16-0.01 
 PHB 0.030.00 
 VIVOCOM 0.86-0.36 
 SAPNRG 0.115-0.005 
 PA 0.14-0.01 
 KANGER 0.18-0.015 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 XOX 0.11-0.005 
 ARMADA 0.2750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS