Highlights

[SYMLIFE] QoQ TTM Result on 2010-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 23-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     -11.55%    YoY -     105.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 252,370 243,232 229,894 254,504 252,212 257,473 227,206 7.27%
  QoQ % 3.76% 5.80% -9.67% 0.91% -2.04% 13.32% -
  Horiz. % 111.08% 107.05% 101.18% 112.01% 111.01% 113.32% 100.00%
PBT 24,109 20,340 32,162 41,055 46,830 50,704 35,994 -23.50%
  QoQ % 18.53% -36.76% -21.66% -12.33% -7.64% 40.87% -
  Horiz. % 66.98% 56.51% 89.35% 114.06% 130.11% 140.87% 100.00%
Tax -9,484 -8,379 -10,567 -13,667 -15,437 -16,317 -13,885 -22.50%
  QoQ % -13.19% 20.71% 22.68% 11.47% 5.39% -17.52% -
  Horiz. % 68.30% 60.35% 76.10% 98.43% 111.18% 117.52% 100.00%
NP 14,625 11,961 21,595 27,388 31,393 34,387 22,109 -24.14%
  QoQ % 22.27% -44.61% -21.15% -12.76% -8.71% 55.53% -
  Horiz. % 66.15% 54.10% 97.68% 123.88% 141.99% 155.53% 100.00%
NP to SH 15,214 12,433 20,246 23,815 26,925 27,726 15,411 -0.86%
  QoQ % 22.37% -38.59% -14.99% -11.55% -2.89% 79.91% -
  Horiz. % 98.72% 80.68% 131.37% 154.53% 174.71% 179.91% 100.00%
Tax Rate 39.34 % 41.19 % 32.86 % 33.29 % 32.96 % 32.18 % 38.58 % 1.31%
  QoQ % -4.49% 25.35% -1.29% 1.00% 2.42% -16.59% -
  Horiz. % 101.97% 106.77% 85.17% 86.29% 85.43% 83.41% 100.00%
Total Cost 237,745 231,271 208,299 227,116 220,819 223,086 205,097 10.38%
  QoQ % 2.80% 11.03% -8.29% 2.85% -1.02% 8.77% -
  Horiz. % 115.92% 112.76% 101.56% 110.74% 107.67% 108.77% 100.00%
Net Worth 438,377 430,264 428,257 425,063 428,576 422,191 414,544 3.81%
  QoQ % 1.89% 0.47% 0.75% -0.82% 1.51% 1.84% -
  Horiz. % 105.75% 103.79% 103.31% 102.54% 103.38% 101.84% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 0 0 8,224 8,224 8,224 8,224 4,217 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 95.03% -
  Horiz. % 0.00% 0.00% 195.03% 195.03% 195.03% 195.03% 100.00%
Div Payout % - % - % 40.62 % 34.54 % 30.55 % 29.66 % 27.36 % -
  QoQ % 0.00% 0.00% 17.60% 13.06% 3.00% 8.41% -
  Horiz. % 0.00% 0.00% 148.46% 126.24% 111.66% 108.41% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 438,377 430,264 428,257 425,063 428,576 422,191 414,544 3.81%
  QoQ % 1.89% 0.47% 0.75% -0.82% 1.51% 1.84% -
  Horiz. % 105.75% 103.79% 103.31% 102.54% 103.38% 101.84% 100.00%
NOSH 273,986 274,054 274,523 274,234 274,728 274,150 274,532 -0.13%
  QoQ % -0.02% -0.17% 0.11% -0.18% 0.21% -0.14% -
  Horiz. % 99.80% 99.83% 100.00% 99.89% 100.07% 99.86% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.80 % 4.92 % 9.39 % 10.76 % 12.45 % 13.36 % 9.73 % -29.24%
  QoQ % 17.89% -47.60% -12.73% -13.57% -6.81% 37.31% -
  Horiz. % 59.61% 50.57% 96.51% 110.59% 127.95% 137.31% 100.00%
ROE 3.47 % 2.89 % 4.73 % 5.60 % 6.28 % 6.57 % 3.72 % -4.54%
  QoQ % 20.07% -38.90% -15.54% -10.83% -4.41% 76.61% -
  Horiz. % 93.28% 77.69% 127.15% 150.54% 168.82% 176.61% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 92.11 88.75 83.74 92.81 91.80 93.92 82.76 7.42%
  QoQ % 3.79% 5.98% -9.77% 1.10% -2.26% 13.48% -
  Horiz. % 111.30% 107.24% 101.18% 112.14% 110.92% 113.48% 100.00%
EPS 5.55 4.54 7.37 8.68 9.80 10.11 5.61 -0.72%
  QoQ % 22.25% -38.40% -15.09% -11.43% -3.07% 80.21% -
  Horiz. % 98.93% 80.93% 131.37% 154.72% 174.69% 180.21% 100.00%
DPS 0.00 0.00 3.00 3.00 3.00 3.00 1.54 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 94.81% -
  Horiz. % 0.00% 0.00% 194.81% 194.81% 194.81% 194.81% 100.00%
NAPS 1.6000 1.5700 1.5600 1.5500 1.5600 1.5400 1.5100 3.95%
  QoQ % 1.91% 0.64% 0.65% -0.64% 1.30% 1.99% -
  Horiz. % 105.96% 103.97% 103.31% 102.65% 103.31% 101.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 42.02 40.50 38.28 42.38 42.00 42.87 37.83 7.27%
  QoQ % 3.75% 5.80% -9.67% 0.90% -2.03% 13.32% -
  Horiz. % 111.08% 107.06% 101.19% 112.03% 111.02% 113.32% 100.00%
EPS 2.53 2.07 3.37 3.97 4.48 4.62 2.57 -1.04%
  QoQ % 22.22% -38.58% -15.11% -11.38% -3.03% 79.77% -
  Horiz. % 98.44% 80.54% 131.13% 154.47% 174.32% 179.77% 100.00%
DPS 0.00 0.00 1.37 1.37 1.37 1.37 0.70 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 95.71% -
  Horiz. % 0.00% 0.00% 195.71% 195.71% 195.71% 195.71% 100.00%
NAPS 0.7299 0.7164 0.7131 0.7078 0.7136 0.7030 0.6902 3.81%
  QoQ % 1.88% 0.46% 0.75% -0.81% 1.51% 1.85% -
  Horiz. % 105.75% 103.80% 103.32% 102.55% 103.39% 101.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.9800 1.1100 1.0500 0.9700 0.7000 0.6500 0.6000 -
P/RPS 1.06 1.25 1.25 1.05 0.76 0.69 0.72 29.51%
  QoQ % -15.20% 0.00% 19.05% 38.16% 10.14% -4.17% -
  Horiz. % 147.22% 173.61% 173.61% 145.83% 105.56% 95.83% 100.00%
P/EPS 17.65 24.47 14.24 11.17 7.14 6.43 10.69 39.82%
  QoQ % -27.87% 71.84% 27.48% 56.44% 11.04% -39.85% -
  Horiz. % 165.11% 228.91% 133.21% 104.49% 66.79% 60.15% 100.00%
EY 5.67 4.09 7.02 8.95 14.00 15.56 9.36 -28.47%
  QoQ % 38.63% -41.74% -21.56% -36.07% -10.03% 66.24% -
  Horiz. % 60.58% 43.70% 75.00% 95.62% 149.57% 166.24% 100.00%
DY 0.00 0.00 2.86 3.09 4.29 4.62 2.56 -
  QoQ % 0.00% 0.00% -7.44% -27.97% -7.14% 80.47% -
  Horiz. % 0.00% 0.00% 111.72% 120.70% 167.58% 180.47% 100.00%
P/NAPS 0.61 0.71 0.67 0.63 0.45 0.42 0.40 32.59%
  QoQ % -14.08% 5.97% 6.35% 40.00% 7.14% 5.00% -
  Horiz. % 152.50% 177.50% 167.50% 157.50% 112.50% 105.00% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 23/05/11 24/02/11 23/11/10 25/08/10 26/05/10 24/02/10 -
Price 0.8700 1.0000 1.1500 0.9700 0.9500 0.6500 0.6200 -
P/RPS 0.94 1.13 1.37 1.05 1.03 0.69 0.75 16.29%
  QoQ % -16.81% -17.52% 30.48% 1.94% 49.28% -8.00% -
  Horiz. % 125.33% 150.67% 182.67% 140.00% 137.33% 92.00% 100.00%
P/EPS 15.67 22.04 15.59 11.17 9.69 6.43 11.04 26.38%
  QoQ % -28.90% 41.37% 39.57% 15.27% 50.70% -41.76% -
  Horiz. % 141.94% 199.64% 141.21% 101.18% 87.77% 58.24% 100.00%
EY 6.38 4.54 6.41 8.95 10.32 15.56 9.05 -20.84%
  QoQ % 40.53% -29.17% -28.38% -13.28% -33.68% 71.93% -
  Horiz. % 70.50% 50.17% 70.83% 98.90% 114.03% 171.93% 100.00%
DY 0.00 0.00 2.61 3.09 3.16 4.62 2.48 -
  QoQ % 0.00% 0.00% -15.53% -2.22% -31.60% 86.29% -
  Horiz. % 0.00% 0.00% 105.24% 124.60% 127.42% 186.29% 100.00%
P/NAPS 0.54 0.64 0.74 0.63 0.61 0.42 0.41 20.22%
  QoQ % -15.62% -13.51% 17.46% 3.28% 45.24% 2.44% -
  Horiz. % 131.71% 156.10% 180.49% 153.66% 148.78% 102.44% 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
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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