Highlights

[SYMLIFE] QoQ TTM Result on 2009-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 12-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     -25.58%    YoY -     -75.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 252,212 257,473 227,206 234,301 263,183 292,044 313,422 -13.52%
  QoQ % -2.04% 13.32% -3.03% -10.97% -9.88% -6.82% -
  Horiz. % 80.47% 82.15% 72.49% 74.76% 83.97% 93.18% 100.00%
PBT 46,830 50,704 35,994 29,107 35,038 38,113 47,794 -1.35%
  QoQ % -7.64% 40.87% 23.66% -16.93% -8.07% -20.26% -
  Horiz. % 97.98% 106.09% 75.31% 60.90% 73.31% 79.74% 100.00%
Tax -15,437 -16,317 -13,885 -11,327 -12,838 -14,603 -13,659 8.52%
  QoQ % 5.39% -17.52% -22.58% 11.77% 12.09% -6.91% -
  Horiz. % 113.02% 119.46% 101.65% 82.93% 93.99% 106.91% 100.00%
NP 31,393 34,387 22,109 17,780 22,200 23,510 34,135 -5.44%
  QoQ % -8.71% 55.53% 24.35% -19.91% -5.57% -31.13% -
  Horiz. % 91.97% 100.74% 64.77% 52.09% 65.04% 68.87% 100.00%
NP to SH 26,925 27,726 15,411 11,571 15,549 18,343 31,064 -9.12%
  QoQ % -2.89% 79.91% 33.19% -25.58% -15.23% -40.95% -
  Horiz. % 86.68% 89.25% 49.61% 37.25% 50.05% 59.05% 100.00%
Tax Rate 32.96 % 32.18 % 38.58 % 38.92 % 36.64 % 38.32 % 28.58 % 10.00%
  QoQ % 2.42% -16.59% -0.87% 6.22% -4.38% 34.08% -
  Horiz. % 115.33% 112.60% 134.99% 136.18% 128.20% 134.08% 100.00%
Total Cost 220,819 223,086 205,097 216,521 240,983 268,534 279,287 -14.53%
  QoQ % -1.02% 8.77% -5.28% -10.15% -10.26% -3.85% -
  Horiz. % 79.07% 79.88% 73.44% 77.53% 86.29% 96.15% 100.00%
Net Worth 428,576 422,191 414,544 407,531 404,994 407,647 412,814 2.54%
  QoQ % 1.51% 1.84% 1.72% 0.63% -0.65% -1.25% -
  Horiz. % 103.82% 102.27% 100.42% 98.72% 98.11% 98.75% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 8,224 8,224 4,217 4,217 4,217 4,217 8,936 -5.40%
  QoQ % 0.00% 95.03% 0.00% 0.00% 0.00% -52.81% -
  Horiz. % 92.03% 92.03% 47.19% 47.19% 47.19% 47.19% 100.00%
Div Payout % 30.55 % 29.66 % 27.36 % 36.44 % 27.12 % 22.99 % 28.77 % 4.09%
  QoQ % 3.00% 8.41% -24.92% 34.37% 17.96% -20.09% -
  Horiz. % 106.19% 103.09% 95.10% 126.66% 94.26% 79.91% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 428,576 422,191 414,544 407,531 404,994 407,647 412,814 2.54%
  QoQ % 1.51% 1.84% 1.72% 0.63% -0.65% -1.25% -
  Horiz. % 103.82% 102.27% 100.42% 98.72% 98.11% 98.75% 100.00%
NOSH 274,728 274,150 274,532 273,511 273,644 281,136 290,714 -3.71%
  QoQ % 0.21% -0.14% 0.37% -0.05% -2.66% -3.29% -
  Horiz. % 94.50% 94.30% 94.43% 94.08% 94.13% 96.71% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.45 % 13.36 % 9.73 % 7.59 % 8.44 % 8.05 % 10.89 % 9.36%
  QoQ % -6.81% 37.31% 28.19% -10.07% 4.84% -26.08% -
  Horiz. % 114.33% 122.68% 89.35% 69.70% 77.50% 73.92% 100.00%
ROE 6.28 % 6.57 % 3.72 % 2.84 % 3.84 % 4.50 % 7.52 % -11.35%
  QoQ % -4.41% 76.61% 30.99% -26.04% -14.67% -40.16% -
  Horiz. % 83.51% 87.37% 49.47% 37.77% 51.06% 59.84% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 91.80 93.92 82.76 85.66 96.18 103.88 107.81 -10.19%
  QoQ % -2.26% 13.48% -3.39% -10.94% -7.41% -3.65% -
  Horiz. % 85.15% 87.12% 76.76% 79.45% 89.21% 96.35% 100.00%
EPS 9.80 10.11 5.61 4.23 5.68 6.52 10.69 -5.65%
  QoQ % -3.07% 80.21% 32.62% -25.53% -12.88% -39.01% -
  Horiz. % 91.67% 94.57% 52.48% 39.57% 53.13% 60.99% 100.00%
DPS 3.00 3.00 1.54 1.54 1.54 1.50 3.07 -1.53%
  QoQ % 0.00% 94.81% 0.00% 0.00% 2.67% -51.14% -
  Horiz. % 97.72% 97.72% 50.16% 50.16% 50.16% 48.86% 100.00%
NAPS 1.5600 1.5400 1.5100 1.4900 1.4800 1.4500 1.4200 6.49%
  QoQ % 1.30% 1.99% 1.34% 0.68% 2.07% 2.11% -
  Horiz. % 109.86% 108.45% 106.34% 104.93% 104.23% 102.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 39.92 40.75 35.96 37.08 41.66 46.22 49.61 -13.52%
  QoQ % -2.04% 13.32% -3.02% -10.99% -9.87% -6.83% -
  Horiz. % 80.47% 82.14% 72.49% 74.74% 83.98% 93.17% 100.00%
EPS 4.26 4.39 2.44 1.83 2.46 2.90 4.92 -9.18%
  QoQ % -2.96% 79.92% 33.33% -25.61% -15.17% -41.06% -
  Horiz. % 86.59% 89.23% 49.59% 37.20% 50.00% 58.94% 100.00%
DPS 1.30 1.30 0.67 0.67 0.67 0.67 1.41 -5.29%
  QoQ % 0.00% 94.03% 0.00% 0.00% 0.00% -52.48% -
  Horiz. % 92.20% 92.20% 47.52% 47.52% 47.52% 47.52% 100.00%
NAPS 0.6783 0.6682 0.6561 0.6450 0.6410 0.6452 0.6534 2.53%
  QoQ % 1.51% 1.84% 1.72% 0.62% -0.65% -1.25% -
  Horiz. % 103.81% 102.27% 100.41% 98.71% 98.10% 98.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.7000 0.6500 0.6000 0.6400 0.6400 0.5400 0.7000 -
P/RPS 0.76 0.69 0.72 0.75 0.67 0.52 0.65 11.02%
  QoQ % 10.14% -4.17% -4.00% 11.94% 28.85% -20.00% -
  Horiz. % 116.92% 106.15% 110.77% 115.38% 103.08% 80.00% 100.00%
P/EPS 7.14 6.43 10.69 15.13 11.26 8.28 6.55 5.94%
  QoQ % 11.04% -39.85% -29.35% 34.37% 35.99% 26.41% -
  Horiz. % 109.01% 98.17% 163.21% 230.99% 171.91% 126.41% 100.00%
EY 14.00 15.56 9.36 6.61 8.88 12.08 15.26 -5.60%
  QoQ % -10.03% 66.24% 41.60% -25.56% -26.49% -20.84% -
  Horiz. % 91.74% 101.97% 61.34% 43.32% 58.19% 79.16% 100.00%
DY 4.29 4.62 2.56 2.41 2.41 2.78 4.39 -1.53%
  QoQ % -7.14% 80.47% 6.22% 0.00% -13.31% -36.67% -
  Horiz. % 97.72% 105.24% 58.31% 54.90% 54.90% 63.33% 100.00%
P/NAPS 0.45 0.42 0.40 0.43 0.43 0.37 0.49 -5.53%
  QoQ % 7.14% 5.00% -6.98% 0.00% 16.22% -24.49% -
  Horiz. % 91.84% 85.71% 81.63% 87.76% 87.76% 75.51% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 24/02/10 12/11/09 25/08/09 27/05/09 26/02/09 -
Price 0.9500 0.6500 0.6200 0.6300 0.6400 0.6000 0.5600 -
P/RPS 1.03 0.69 0.75 0.74 0.67 0.58 0.52 57.92%
  QoQ % 49.28% -8.00% 1.35% 10.45% 15.52% 11.54% -
  Horiz. % 198.08% 132.69% 144.23% 142.31% 128.85% 111.54% 100.00%
P/EPS 9.69 6.43 11.04 14.89 11.26 9.20 5.24 50.83%
  QoQ % 50.70% -41.76% -25.86% 32.24% 22.39% 75.57% -
  Horiz. % 184.92% 122.71% 210.69% 284.16% 214.89% 175.57% 100.00%
EY 10.32 15.56 9.05 6.72 8.88 10.87 19.08 -33.69%
  QoQ % -33.68% 71.93% 34.67% -24.32% -18.31% -43.03% -
  Horiz. % 54.09% 81.55% 47.43% 35.22% 46.54% 56.97% 100.00%
DY 3.16 4.62 2.48 2.45 2.41 2.50 5.49 -30.87%
  QoQ % -31.60% 86.29% 1.22% 1.66% -3.60% -54.46% -
  Horiz. % 57.56% 84.15% 45.17% 44.63% 43.90% 45.54% 100.00%
P/NAPS 0.61 0.42 0.41 0.42 0.43 0.41 0.39 34.85%
  QoQ % 45.24% 2.44% -2.38% -2.33% 4.88% 5.13% -
  Horiz. % 156.41% 107.69% 105.13% 107.69% 110.26% 105.13% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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