Highlights

[SYMLIFE] QoQ Quarter Result on 2012-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     86.08%    YoY -     901.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 97,698 91,441 75,124 117,770 60,203 100,815 62,348 34.73%
  QoQ % 6.84% 21.72% -36.21% 95.62% -40.28% 61.70% -
  Horiz. % 156.70% 146.66% 120.49% 188.89% 96.56% 161.70% 100.00%
PBT 60,674 16,285 12,933 21,613 14,299 14,587 11,117 208.40%
  QoQ % 272.58% 25.92% -40.16% 51.15% -1.97% 31.21% -
  Horiz. % 545.78% 146.49% 116.34% 194.41% 128.62% 131.21% 100.00%
Tax -11,431 -4,166 -3,932 -1,493 -3,493 -6,343 -3,408 123.25%
  QoQ % -174.39% -5.95% -163.36% 57.26% 44.93% -86.12% -
  Horiz. % 335.42% 122.24% 115.38% 43.81% 102.49% 186.12% 100.00%
NP 49,243 12,119 9,001 20,120 10,806 8,244 7,709 242.34%
  QoQ % 306.33% 34.64% -55.26% 86.19% 31.08% 6.94% -
  Horiz. % 638.77% 157.21% 116.76% 260.99% 140.17% 106.94% 100.00%
NP to SH 49,475 12,426 9,152 20,312 10,916 8,371 7,836 239.71%
  QoQ % 298.16% 35.77% -54.94% 86.08% 30.40% 6.83% -
  Horiz. % 631.38% 158.58% 116.79% 259.21% 139.31% 106.83% 100.00%
Tax Rate 18.84 % 25.58 % 30.40 % 6.91 % 24.43 % 43.48 % 30.66 % -27.62%
  QoQ % -26.35% -15.86% 339.94% -71.72% -43.81% 41.81% -
  Horiz. % 61.45% 83.43% 99.15% 22.54% 79.68% 141.81% 100.00%
Total Cost 48,455 79,322 66,123 97,650 49,397 92,571 54,639 -7.66%
  QoQ % -38.91% 19.96% -32.29% 97.68% -46.64% 69.42% -
  Horiz. % 88.68% 145.17% 121.02% 178.72% 90.41% 169.42% 100.00%
Net Worth 494,481 454,283 445,998 457,404 430,962 430,212 438,377 8.32%
  QoQ % 8.85% 1.86% -2.49% 6.14% 0.17% -1.86% -
  Horiz. % 112.80% 103.63% 101.74% 104.34% 98.31% 98.14% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 494,481 454,283 445,998 457,404 430,962 430,212 438,377 8.32%
  QoQ % 8.85% 1.86% -2.49% 6.14% 0.17% -1.86% -
  Horiz. % 112.80% 103.63% 101.74% 104.34% 98.31% 98.14% 100.00%
NOSH 268,739 267,225 257,802 261,373 258,061 259,164 273,986 -1.27%
  QoQ % 0.57% 3.66% -1.37% 1.28% -0.43% -5.41% -
  Horiz. % 98.09% 97.53% 94.09% 95.40% 94.19% 94.59% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 50.40 % 13.25 % 11.98 % 17.08 % 17.95 % 8.18 % 12.36 % 154.15%
  QoQ % 280.38% 10.60% -29.86% -4.85% 119.44% -33.82% -
  Horiz. % 407.77% 107.20% 96.93% 138.19% 145.23% 66.18% 100.00%
ROE 10.01 % 2.74 % 2.05 % 4.44 % 2.53 % 1.95 % 1.79 % 213.42%
  QoQ % 265.33% 33.66% -53.83% 75.49% 29.74% 8.94% -
  Horiz. % 559.22% 153.07% 114.53% 248.04% 141.34% 108.94% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 36.35 34.22 29.14 45.06 23.33 38.90 22.76 36.44%
  QoQ % 6.22% 17.43% -35.33% 93.14% -40.03% 70.91% -
  Horiz. % 159.71% 150.35% 128.03% 197.98% 102.50% 170.91% 100.00%
EPS 18.41 4.65 3.55 7.77 4.23 3.23 2.86 244.09%
  QoQ % 295.91% 30.99% -54.31% 83.69% 30.96% 12.94% -
  Horiz. % 643.71% 162.59% 124.13% 271.68% 147.90% 112.94% 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 1.8400 1.7000 1.7300 1.7500 1.6700 1.6600 1.6000 9.72%
  QoQ % 8.24% -1.73% -1.14% 4.79% 0.60% 3.75% -
  Horiz. % 115.00% 106.25% 108.12% 109.38% 104.37% 103.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.27 15.23 12.51 19.61 10.02 16.79 10.38 34.75%
  QoQ % 6.83% 21.74% -36.21% 95.71% -40.32% 61.75% -
  Horiz. % 156.74% 146.72% 120.52% 188.92% 96.53% 161.75% 100.00%
EPS 8.24 2.07 1.52 3.38 1.82 1.39 1.30 240.59%
  QoQ % 298.07% 36.18% -55.03% 85.71% 30.94% 6.92% -
  Horiz. % 633.85% 159.23% 116.92% 260.00% 140.00% 106.92% 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 0.8233 0.7564 0.7426 0.7616 0.7176 0.7163 0.7299 8.32%
  QoQ % 8.84% 1.86% -2.49% 6.13% 0.18% -1.86% -
  Horiz. % 112.80% 103.63% 101.74% 104.34% 98.31% 98.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.8100 0.8000 0.7600 0.7600 0.7300 0.7200 0.9800 -
P/RPS 2.23 2.34 2.61 1.69 3.13 1.85 4.31 -35.42%
  QoQ % -4.70% -10.34% 54.44% -46.01% 69.19% -57.08% -
  Horiz. % 51.74% 54.29% 60.56% 39.21% 72.62% 42.92% 100.00%
P/EPS 4.40 17.20 21.41 9.78 17.26 22.29 34.27 -74.39%
  QoQ % -74.42% -19.66% 118.92% -43.34% -22.57% -34.96% -
  Horiz. % 12.84% 50.19% 62.47% 28.54% 50.36% 65.04% 100.00%
EY 22.73 5.81 4.67 10.23 5.79 4.49 2.92 290.34%
  QoQ % 291.22% 24.41% -54.35% 76.68% 28.95% 53.77% -
  Horiz. % 778.42% 198.97% 159.93% 350.34% 198.29% 153.77% 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 0.44 0.47 0.44 0.43 0.44 0.43 0.61 -19.49%
  QoQ % -6.38% 6.82% 2.33% -2.27% 2.33% -29.51% -
  Horiz. % 72.13% 77.05% 72.13% 70.49% 72.13% 70.49% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 19/11/12 29/08/12 29/05/12 28/02/12 24/11/11 22/08/11 -
Price 0.8100 0.8100 0.8300 0.7000 0.8000 0.7300 0.8700 -
P/RPS 2.23 2.37 2.85 1.55 3.43 1.88 3.82 -30.04%
  QoQ % -5.91% -16.84% 83.87% -54.81% 82.45% -50.79% -
  Horiz. % 58.38% 62.04% 74.61% 40.58% 89.79% 49.21% 100.00%
P/EPS 4.40 17.42 23.38 9.01 18.91 22.60 30.42 -72.28%
  QoQ % -74.74% -25.49% 159.49% -52.35% -16.33% -25.71% -
  Horiz. % 14.46% 57.26% 76.86% 29.62% 62.16% 74.29% 100.00%
EY 22.73 5.74 4.28 11.10 5.29 4.42 3.29 260.63%
  QoQ % 295.99% 34.11% -61.44% 109.83% 19.68% 34.35% -
  Horiz. % 690.88% 174.47% 130.09% 337.39% 160.79% 134.35% 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 0.44 0.48 0.48 0.40 0.48 0.44 0.54 -12.71%
  QoQ % -8.33% 0.00% 20.00% -16.67% 9.09% -18.52% -
  Horiz. % 81.48% 88.89% 88.89% 74.07% 88.89% 81.48% 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.
 


 

126  225  474  1471 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 NETX 0.02-0.005 
 HSI-C7J 0.125-0.025 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.625+0.005 
 TANCO 0.08+0.005 
 HSI-H8F 0.38+0.08 
 ARMADA 0.49-0.005 
 LONBISC 0.10+0.01 
Partners & Brokers