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 - 600,572
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.47 10.60 8.86 12.35 10.56 10.22 9.74 -23.81%
  QoQ % -38.96% 19.64% -28.26% 16.95% 3.33% 4.93% -
  Horiz. % 66.43% 108.83% 90.97% 126.80% 108.42% 104.93% 100.00%
EPS 0.38 0.51 0.84 1.64 0.98 1.02 0.98 -46.73%
  QoQ % -25.49% -39.29% -48.78% 67.35% -3.92% 4.08% -
  Horiz. % 38.78% 52.04% 85.71% 167.35% 100.00% 104.08% 100.00%
DPS 0.00 0.00 0.00 1.37 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 0.7131 0.7078 0.7136 0.7030 0.6902 0.6786 0.6743 3.79%
  QoQ % 0.75% -0.81% 1.51% 1.85% 1.71% 0.64% -
  Horiz. % 105.75% 104.97% 105.83% 104.26% 102.36% 100.64% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers