Highlights

[SYMLIFE] QoQ TTM Result on 2011-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 22-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     22.37%    YoY -     -43.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 341,136 310,878 289,506 252,370 243,232 229,894 254,504 21.55%
  QoQ % 9.73% 7.38% 14.71% 3.76% 5.80% -9.67% -
  Horiz. % 134.04% 122.15% 113.75% 99.16% 95.57% 90.33% 100.00%
PBT 61,616 44,838 33,974 24,109 20,340 32,162 41,055 31.05%
  QoQ % 37.42% 31.98% 40.92% 18.53% -36.76% -21.66% -
  Horiz. % 150.08% 109.21% 82.75% 58.72% 49.54% 78.34% 100.00%
Tax -14,737 -16,457 -14,116 -9,484 -8,379 -10,567 -13,667 5.15%
  QoQ % 10.45% -16.58% -48.84% -13.19% 20.71% 22.68% -
  Horiz. % 107.83% 120.41% 103.29% 69.39% 61.31% 77.32% 100.00%
NP 46,879 28,381 19,858 14,625 11,961 21,595 27,388 43.04%
  QoQ % 65.18% 42.92% 35.78% 22.27% -44.61% -21.15% -
  Horiz. % 171.17% 103.63% 72.51% 53.40% 43.67% 78.85% 100.00%
NP to SH 47,435 29,151 20,541 15,214 12,433 20,246 23,815 58.24%
  QoQ % 62.72% 41.92% 35.01% 22.37% -38.59% -14.99% -
  Horiz. % 199.18% 122.41% 86.25% 63.88% 52.21% 85.01% 100.00%
Tax Rate 23.92 % 36.70 % 41.55 % 39.34 % 41.19 % 32.86 % 33.29 % -19.76%
  QoQ % -34.82% -11.67% 5.62% -4.49% 25.35% -1.29% -
  Horiz. % 71.85% 110.24% 124.81% 118.17% 123.73% 98.71% 100.00%
Total Cost 294,257 282,497 269,648 237,745 231,271 208,299 227,116 18.83%
  QoQ % 4.16% 4.77% 13.42% 2.80% 11.03% -8.29% -
  Horiz. % 129.56% 124.38% 118.73% 104.68% 101.83% 91.71% 100.00%
Net Worth 457,404 430,962 430,212 438,377 430,264 428,257 425,063 5.01%
  QoQ % 6.14% 0.17% -1.86% 1.89% 0.47% 0.75% -
  Horiz. % 107.61% 101.39% 101.21% 103.13% 101.22% 100.75% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 0 0 0 0 0 8,224 8,224 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
Div Payout % - % - % - % - % - % 40.62 % 34.54 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 17.60% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 117.60% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 457,404 430,962 430,212 438,377 430,264 428,257 425,063 5.01%
  QoQ % 6.14% 0.17% -1.86% 1.89% 0.47% 0.75% -
  Horiz. % 107.61% 101.39% 101.21% 103.13% 101.22% 100.75% 100.00%
NOSH 261,373 258,061 259,164 273,986 274,054 274,523 274,234 -3.15%
  QoQ % 1.28% -0.43% -5.41% -0.02% -0.17% 0.11% -
  Horiz. % 95.31% 94.10% 94.50% 99.91% 99.93% 100.11% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 13.74 % 9.13 % 6.86 % 5.80 % 4.92 % 9.39 % 10.76 % 17.68%
  QoQ % 50.49% 33.09% 18.28% 17.89% -47.60% -12.73% -
  Horiz. % 127.70% 84.85% 63.75% 53.90% 45.72% 87.27% 100.00%
ROE 10.37 % 6.76 % 4.77 % 3.47 % 2.89 % 4.73 % 5.60 % 50.74%
  QoQ % 53.40% 41.72% 37.46% 20.07% -38.90% -15.54% -
  Horiz. % 185.18% 120.71% 85.18% 61.96% 51.61% 84.46% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 130.52 120.47 111.71 92.11 88.75 83.74 92.81 25.50%
  QoQ % 8.34% 7.84% 21.28% 3.79% 5.98% -9.77% -
  Horiz. % 140.63% 129.80% 120.36% 99.25% 95.63% 90.23% 100.00%
EPS 18.15 11.30 7.93 5.55 4.54 7.37 8.68 63.45%
  QoQ % 60.62% 42.50% 42.88% 22.25% -38.40% -15.09% -
  Horiz. % 209.10% 130.18% 91.36% 63.94% 52.30% 84.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.7500 1.6700 1.6600 1.6000 1.5700 1.5600 1.5500 8.42%
  QoQ % 4.79% 0.60% 3.75% 1.91% 0.64% 0.65% -
  Horiz. % 112.90% 107.74% 107.10% 103.23% 101.29% 100.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 56.80 51.76 48.20 42.02 40.50 38.28 42.38 21.54%
  QoQ % 9.74% 7.39% 14.71% 3.75% 5.80% -9.67% -
  Horiz. % 134.03% 122.13% 113.73% 99.15% 95.56% 90.33% 100.00%
EPS 7.90 4.85 3.42 2.53 2.07 3.37 3.97 58.14%
  QoQ % 62.89% 41.81% 35.18% 22.22% -38.58% -15.11% -
  Horiz. % 198.99% 122.17% 86.15% 63.73% 52.14% 84.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.37 1.37 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.7616 0.7176 0.7163 0.7299 0.7164 0.7131 0.7078 5.00%
  QoQ % 6.13% 0.18% -1.86% 1.88% 0.46% 0.75% -
  Horiz. % 107.60% 101.38% 101.20% 103.12% 101.22% 100.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.7600 0.7300 0.7200 0.9800 1.1100 1.0500 0.9700 -
P/RPS 0.58 0.61 0.64 1.06 1.25 1.25 1.05 -32.65%
  QoQ % -4.92% -4.69% -39.62% -15.20% 0.00% 19.05% -
  Horiz. % 55.24% 58.10% 60.95% 100.95% 119.05% 119.05% 100.00%
P/EPS 4.19 6.46 9.08 17.65 24.47 14.24 11.17 -47.96%
  QoQ % -35.14% -28.85% -48.56% -27.87% 71.84% 27.48% -
  Horiz. % 37.51% 57.83% 81.29% 158.01% 219.07% 127.48% 100.00%
EY 23.88 15.47 11.01 5.67 4.09 7.02 8.95 92.26%
  QoQ % 54.36% 40.51% 94.18% 38.63% -41.74% -21.56% -
  Horiz. % 266.82% 172.85% 123.02% 63.35% 45.70% 78.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.86 3.09 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -7.44% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 92.56% 100.00%
P/NAPS 0.43 0.44 0.43 0.61 0.71 0.67 0.63 -22.46%
  QoQ % -2.27% 2.33% -29.51% -14.08% 5.97% 6.35% -
  Horiz. % 68.25% 69.84% 68.25% 96.83% 112.70% 106.35% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 24/11/11 22/08/11 23/05/11 24/02/11 23/11/10 -
Price 0.7000 0.8000 0.7300 0.8700 1.0000 1.1500 0.9700 -
P/RPS 0.54 0.66 0.65 0.94 1.13 1.37 1.05 -35.78%
  QoQ % -18.18% 1.54% -30.85% -16.81% -17.52% 30.48% -
  Horiz. % 51.43% 62.86% 61.90% 89.52% 107.62% 130.48% 100.00%
P/EPS 3.86 7.08 9.21 15.67 22.04 15.59 11.17 -50.72%
  QoQ % -45.48% -23.13% -41.23% -28.90% 41.37% 39.57% -
  Horiz. % 34.56% 63.38% 82.45% 140.29% 197.31% 139.57% 100.00%
EY 25.93 14.12 10.86 6.38 4.54 6.41 8.95 103.10%
  QoQ % 83.64% 30.02% 70.22% 40.53% -29.17% -28.38% -
  Horiz. % 289.72% 157.77% 121.34% 71.28% 50.73% 71.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.61 3.09 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -15.53% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 84.47% 100.00%
P/NAPS 0.40 0.48 0.44 0.54 0.64 0.74 0.63 -26.11%
  QoQ % -16.67% 9.09% -18.52% -15.62% -13.51% 17.46% -
  Horiz. % 63.49% 76.19% 69.84% 85.71% 101.59% 117.46% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers