Highlights

[SYMLIFE] QoQ TTM Result on 2010-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     -2.89%    YoY -     73.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 243,232 229,894 254,504 252,212 257,473 227,206 234,301 2.53%
  QoQ % 5.80% -9.67% 0.91% -2.04% 13.32% -3.03% -
  Horiz. % 103.81% 98.12% 108.62% 107.64% 109.89% 96.97% 100.00%
PBT 20,340 32,162 41,055 46,830 50,704 35,994 29,107 -21.27%
  QoQ % -36.76% -21.66% -12.33% -7.64% 40.87% 23.66% -
  Horiz. % 69.88% 110.50% 141.05% 160.89% 174.20% 123.66% 100.00%
Tax -8,379 -10,567 -13,667 -15,437 -16,317 -13,885 -11,327 -18.22%
  QoQ % 20.71% 22.68% 11.47% 5.39% -17.52% -22.58% -
  Horiz. % 73.97% 93.29% 120.66% 136.28% 144.05% 122.58% 100.00%
NP 11,961 21,595 27,388 31,393 34,387 22,109 17,780 -23.24%
  QoQ % -44.61% -21.15% -12.76% -8.71% 55.53% 24.35% -
  Horiz. % 67.27% 121.46% 154.04% 176.56% 193.40% 124.35% 100.00%
NP to SH 12,433 20,246 23,815 26,925 27,726 15,411 11,571 4.91%
  QoQ % -38.59% -14.99% -11.55% -2.89% 79.91% 33.19% -
  Horiz. % 107.45% 174.97% 205.82% 232.69% 239.62% 133.19% 100.00%
Tax Rate 41.19 % 32.86 % 33.29 % 32.96 % 32.18 % 38.58 % 38.92 % 3.86%
  QoQ % 25.35% -1.29% 1.00% 2.42% -16.59% -0.87% -
  Horiz. % 105.83% 84.43% 85.53% 84.69% 82.68% 99.13% 100.00%
Total Cost 231,271 208,299 227,116 220,819 223,086 205,097 216,521 4.50%
  QoQ % 11.03% -8.29% 2.85% -1.02% 8.77% -5.28% -
  Horiz. % 106.81% 96.20% 104.89% 101.99% 103.03% 94.72% 100.00%
Net Worth 430,264 428,257 425,063 428,576 422,191 414,544 407,531 3.69%
  QoQ % 0.47% 0.75% -0.82% 1.51% 1.84% 1.72% -
  Horiz. % 105.58% 105.09% 104.30% 105.16% 103.60% 101.72% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 0 8,224 8,224 8,224 8,224 4,217 4,217 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 95.03% 0.00% -
  Horiz. % 0.00% 195.03% 195.03% 195.03% 195.03% 100.00% 100.00%
Div Payout % - % 40.62 % 34.54 % 30.55 % 29.66 % 27.36 % 36.44 % -
  QoQ % 0.00% 17.60% 13.06% 3.00% 8.41% -24.92% -
  Horiz. % 0.00% 111.47% 94.79% 83.84% 81.39% 75.08% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 430,264 428,257 425,063 428,576 422,191 414,544 407,531 3.69%
  QoQ % 0.47% 0.75% -0.82% 1.51% 1.84% 1.72% -
  Horiz. % 105.58% 105.09% 104.30% 105.16% 103.60% 101.72% 100.00%
NOSH 274,054 274,523 274,234 274,728 274,150 274,532 273,511 0.13%
  QoQ % -0.17% 0.11% -0.18% 0.21% -0.14% 0.37% -
  Horiz. % 100.20% 100.37% 100.26% 100.45% 100.23% 100.37% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.92 % 9.39 % 10.76 % 12.45 % 13.36 % 9.73 % 7.59 % -25.12%
  QoQ % -47.60% -12.73% -13.57% -6.81% 37.31% 28.19% -
  Horiz. % 64.82% 123.72% 141.77% 164.03% 176.02% 128.19% 100.00%
ROE 2.89 % 4.73 % 5.60 % 6.28 % 6.57 % 3.72 % 2.84 % 1.17%
  QoQ % -38.90% -15.54% -10.83% -4.41% 76.61% 30.99% -
  Horiz. % 101.76% 166.55% 197.18% 221.13% 231.34% 130.99% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 88.75 83.74 92.81 91.80 93.92 82.76 85.66 2.39%
  QoQ % 5.98% -9.77% 1.10% -2.26% 13.48% -3.39% -
  Horiz. % 103.61% 97.76% 108.35% 107.17% 109.64% 96.61% 100.00%
EPS 4.54 7.37 8.68 9.80 10.11 5.61 4.23 4.83%
  QoQ % -38.40% -15.09% -11.43% -3.07% 80.21% 32.62% -
  Horiz. % 107.33% 174.23% 205.20% 231.68% 239.01% 132.62% 100.00%
DPS 0.00 3.00 3.00 3.00 3.00 1.54 1.54 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 94.81% 0.00% -
  Horiz. % 0.00% 194.81% 194.81% 194.81% 194.81% 100.00% 100.00%
NAPS 1.5700 1.5600 1.5500 1.5600 1.5400 1.5100 1.4900 3.55%
  QoQ % 0.64% 0.65% -0.64% 1.30% 1.99% 1.34% -
  Horiz. % 105.37% 104.70% 104.03% 104.70% 103.36% 101.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 38.50 36.39 40.28 39.92 40.75 35.96 37.08 2.54%
  QoQ % 5.80% -9.66% 0.90% -2.04% 13.32% -3.02% -
  Horiz. % 103.83% 98.14% 108.63% 107.66% 109.90% 96.98% 100.00%
EPS 1.97 3.20 3.77 4.26 4.39 2.44 1.83 5.04%
  QoQ % -38.44% -15.12% -11.50% -2.96% 79.92% 33.33% -
  Horiz. % 107.65% 174.86% 206.01% 232.79% 239.89% 133.33% 100.00%
DPS 0.00 1.30 1.30 1.30 1.30 0.67 0.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 94.03% 0.00% -
  Horiz. % 0.00% 194.03% 194.03% 194.03% 194.03% 100.00% 100.00%
NAPS 0.6810 0.6778 0.6728 0.6783 0.6682 0.6561 0.6450 3.69%
  QoQ % 0.47% 0.74% -0.81% 1.51% 1.84% 1.72% -
  Horiz. % 105.58% 105.09% 104.31% 105.16% 103.60% 101.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.1100 1.0500 0.9700 0.7000 0.6500 0.6000 0.6400 -
P/RPS 1.25 1.25 1.05 0.76 0.69 0.72 0.75 40.62%
  QoQ % 0.00% 19.05% 38.16% 10.14% -4.17% -4.00% -
  Horiz. % 166.67% 166.67% 140.00% 101.33% 92.00% 96.00% 100.00%
P/EPS 24.47 14.24 11.17 7.14 6.43 10.69 15.13 37.82%
  QoQ % 71.84% 27.48% 56.44% 11.04% -39.85% -29.35% -
  Horiz. % 161.73% 94.12% 73.83% 47.19% 42.50% 70.65% 100.00%
EY 4.09 7.02 8.95 14.00 15.56 9.36 6.61 -27.41%
  QoQ % -41.74% -21.56% -36.07% -10.03% 66.24% 41.60% -
  Horiz. % 61.88% 106.20% 135.40% 211.80% 235.40% 141.60% 100.00%
DY 0.00 2.86 3.09 4.29 4.62 2.56 2.41 -
  QoQ % 0.00% -7.44% -27.97% -7.14% 80.47% 6.22% -
  Horiz. % 0.00% 118.67% 128.22% 178.01% 191.70% 106.22% 100.00%
P/NAPS 0.71 0.67 0.63 0.45 0.42 0.40 0.43 39.74%
  QoQ % 5.97% 6.35% 40.00% 7.14% 5.00% -6.98% -
  Horiz. % 165.12% 155.81% 146.51% 104.65% 97.67% 93.02% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 24/02/11 23/11/10 25/08/10 26/05/10 24/02/10 12/11/09 -
Price 1.0000 1.1500 0.9700 0.9500 0.6500 0.6200 0.6300 -
P/RPS 1.13 1.37 1.05 1.03 0.69 0.75 0.74 32.64%
  QoQ % -17.52% 30.48% 1.94% 49.28% -8.00% 1.35% -
  Horiz. % 152.70% 185.14% 141.89% 139.19% 93.24% 101.35% 100.00%
P/EPS 22.04 15.59 11.17 9.69 6.43 11.04 14.89 29.91%
  QoQ % 41.37% 39.57% 15.27% 50.70% -41.76% -25.86% -
  Horiz. % 148.02% 104.70% 75.02% 65.08% 43.18% 74.14% 100.00%
EY 4.54 6.41 8.95 10.32 15.56 9.05 6.72 -23.02%
  QoQ % -29.17% -28.38% -13.28% -33.68% 71.93% 34.67% -
  Horiz. % 67.56% 95.39% 133.18% 153.57% 231.55% 134.67% 100.00%
DY 0.00 2.61 3.09 3.16 4.62 2.48 2.45 -
  QoQ % 0.00% -15.53% -2.22% -31.60% 86.29% 1.22% -
  Horiz. % 0.00% 106.53% 126.12% 128.98% 188.57% 101.22% 100.00%
P/NAPS 0.64 0.74 0.63 0.61 0.42 0.41 0.42 32.45%
  QoQ % -13.51% 17.46% 3.28% 45.24% 2.44% -2.38% -
  Horiz. % 152.38% 176.19% 150.00% 145.24% 100.00% 97.62% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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