Highlights

[SYMLIFE] QoQ TTM Result on 2009-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     33.19%    YoY -     -50.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 254,504 252,212 257,473 227,206 234,301 263,183 292,044 -8.76%
  QoQ % 0.91% -2.04% 13.32% -3.03% -10.97% -9.88% -
  Horiz. % 87.15% 86.36% 88.16% 77.80% 80.23% 90.12% 100.00%
PBT 41,055 46,830 50,704 35,994 29,107 35,038 38,113 5.08%
  QoQ % -12.33% -7.64% 40.87% 23.66% -16.93% -8.07% -
  Horiz. % 107.72% 122.87% 133.04% 94.44% 76.37% 91.93% 100.00%
Tax -13,667 -15,437 -16,317 -13,885 -11,327 -12,838 -14,603 -4.32%
  QoQ % 11.47% 5.39% -17.52% -22.58% 11.77% 12.09% -
  Horiz. % 93.59% 105.71% 111.74% 95.08% 77.57% 87.91% 100.00%
NP 27,388 31,393 34,387 22,109 17,780 22,200 23,510 10.70%
  QoQ % -12.76% -8.71% 55.53% 24.35% -19.91% -5.57% -
  Horiz. % 116.50% 133.53% 146.27% 94.04% 75.63% 94.43% 100.00%
NP to SH 23,815 26,925 27,726 15,411 11,571 15,549 18,343 18.99%
  QoQ % -11.55% -2.89% 79.91% 33.19% -25.58% -15.23% -
  Horiz. % 129.83% 146.79% 151.15% 84.02% 63.08% 84.77% 100.00%
Tax Rate 33.29 % 32.96 % 32.18 % 38.58 % 38.92 % 36.64 % 38.32 % -8.95%
  QoQ % 1.00% 2.42% -16.59% -0.87% 6.22% -4.38% -
  Horiz. % 86.87% 86.01% 83.98% 100.68% 101.57% 95.62% 100.00%
Total Cost 227,116 220,819 223,086 205,097 216,521 240,983 268,534 -10.56%
  QoQ % 2.85% -1.02% 8.77% -5.28% -10.15% -10.26% -
  Horiz. % 84.58% 82.23% 83.08% 76.38% 80.63% 89.74% 100.00%
Net Worth 425,063 428,576 422,191 414,544 407,531 404,994 407,647 2.83%
  QoQ % -0.82% 1.51% 1.84% 1.72% 0.63% -0.65% -
  Horiz. % 104.27% 105.13% 103.57% 101.69% 99.97% 99.35% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 8,224 8,224 8,224 4,217 4,217 4,217 4,217 56.04%
  QoQ % 0.00% 0.00% 95.03% 0.00% 0.00% 0.00% -
  Horiz. % 195.03% 195.03% 195.03% 100.00% 100.00% 100.00% 100.00%
Div Payout % 34.54 % 30.55 % 29.66 % 27.36 % 36.44 % 27.12 % 22.99 % 31.14%
  QoQ % 13.06% 3.00% 8.41% -24.92% 34.37% 17.96% -
  Horiz. % 150.24% 132.88% 129.01% 119.01% 158.50% 117.96% 100.00%
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 425,063 428,576 422,191 414,544 407,531 404,994 407,647 2.83%
  QoQ % -0.82% 1.51% 1.84% 1.72% 0.63% -0.65% -
  Horiz. % 104.27% 105.13% 103.57% 101.69% 99.97% 99.35% 100.00%
NOSH 274,234 274,728 274,150 274,532 273,511 273,644 281,136 -1.64%
  QoQ % -0.18% 0.21% -0.14% 0.37% -0.05% -2.66% -
  Horiz. % 97.54% 97.72% 97.52% 97.65% 97.29% 97.34% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.76 % 12.45 % 13.36 % 9.73 % 7.59 % 8.44 % 8.05 % 21.32%
  QoQ % -13.57% -6.81% 37.31% 28.19% -10.07% 4.84% -
  Horiz. % 133.66% 154.66% 165.96% 120.87% 94.29% 104.84% 100.00%
ROE 5.60 % 6.28 % 6.57 % 3.72 % 2.84 % 3.84 % 4.50 % 15.68%
  QoQ % -10.83% -4.41% 76.61% 30.99% -26.04% -14.67% -
  Horiz. % 124.44% 139.56% 146.00% 82.67% 63.11% 85.33% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 92.81 91.80 93.92 82.76 85.66 96.18 103.88 -7.23%
  QoQ % 1.10% -2.26% 13.48% -3.39% -10.94% -7.41% -
  Horiz. % 89.34% 88.37% 90.41% 79.67% 82.46% 92.59% 100.00%
EPS 8.68 9.80 10.11 5.61 4.23 5.68 6.52 21.00%
  QoQ % -11.43% -3.07% 80.21% 32.62% -25.53% -12.88% -
  Horiz. % 133.13% 150.31% 155.06% 86.04% 64.88% 87.12% 100.00%
DPS 3.00 3.00 3.00 1.54 1.54 1.54 1.50 58.67%
  QoQ % 0.00% 0.00% 94.81% 0.00% 0.00% 2.67% -
  Horiz. % 200.00% 200.00% 200.00% 102.67% 102.67% 102.67% 100.00%
NAPS 1.5500 1.5600 1.5400 1.5100 1.4900 1.4800 1.4500 4.54%
  QoQ % -0.64% 1.30% 1.99% 1.34% 0.68% 2.07% -
  Horiz. % 106.90% 107.59% 106.21% 104.14% 102.76% 102.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.38 42.00 42.87 37.83 39.01 43.82 48.63 -8.76%
  QoQ % 0.90% -2.03% 13.32% -3.02% -10.98% -9.89% -
  Horiz. % 87.15% 86.37% 88.16% 77.79% 80.22% 90.11% 100.00%
EPS 3.97 4.48 4.62 2.57 1.93 2.59 3.05 19.19%
  QoQ % -11.38% -3.03% 79.77% 33.16% -25.48% -15.08% -
  Horiz. % 130.16% 146.89% 151.48% 84.26% 63.28% 84.92% 100.00%
DPS 1.37 1.37 1.37 0.70 0.70 0.70 0.70 56.40%
  QoQ % 0.00% 0.00% 95.71% 0.00% 0.00% 0.00% -
  Horiz. % 195.71% 195.71% 195.71% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7078 0.7136 0.7030 0.6902 0.6786 0.6743 0.6788 2.83%
  QoQ % -0.81% 1.51% 1.85% 1.71% 0.64% -0.66% -
  Horiz. % 104.27% 105.13% 103.57% 101.68% 99.97% 99.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.9700 0.7000 0.6500 0.6000 0.6400 0.6400 0.5400 -
P/RPS 1.05 0.76 0.69 0.72 0.75 0.67 0.52 59.69%
  QoQ % 38.16% 10.14% -4.17% -4.00% 11.94% 28.85% -
  Horiz. % 201.92% 146.15% 132.69% 138.46% 144.23% 128.85% 100.00%
P/EPS 11.17 7.14 6.43 10.69 15.13 11.26 8.28 22.07%
  QoQ % 56.44% 11.04% -39.85% -29.35% 34.37% 35.99% -
  Horiz. % 134.90% 86.23% 77.66% 129.11% 182.73% 135.99% 100.00%
EY 8.95 14.00 15.56 9.36 6.61 8.88 12.08 -18.11%
  QoQ % -36.07% -10.03% 66.24% 41.60% -25.56% -26.49% -
  Horiz. % 74.09% 115.89% 128.81% 77.48% 54.72% 73.51% 100.00%
DY 3.09 4.29 4.62 2.56 2.41 2.41 2.78 7.30%
  QoQ % -27.97% -7.14% 80.47% 6.22% 0.00% -13.31% -
  Horiz. % 111.15% 154.32% 166.19% 92.09% 86.69% 86.69% 100.00%
P/NAPS 0.63 0.45 0.42 0.40 0.43 0.43 0.37 42.54%
  QoQ % 40.00% 7.14% 5.00% -6.98% 0.00% 16.22% -
  Horiz. % 170.27% 121.62% 113.51% 108.11% 116.22% 116.22% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 26/05/10 24/02/10 12/11/09 25/08/09 27/05/09 -
Price 0.9700 0.9500 0.6500 0.6200 0.6300 0.6400 0.6000 -
P/RPS 1.05 1.03 0.69 0.75 0.74 0.67 0.58 48.49%
  QoQ % 1.94% 49.28% -8.00% 1.35% 10.45% 15.52% -
  Horiz. % 181.03% 177.59% 118.97% 129.31% 127.59% 115.52% 100.00%
P/EPS 11.17 9.69 6.43 11.04 14.89 11.26 9.20 13.80%
  QoQ % 15.27% 50.70% -41.76% -25.86% 32.24% 22.39% -
  Horiz. % 121.41% 105.33% 69.89% 120.00% 161.85% 122.39% 100.00%
EY 8.95 10.32 15.56 9.05 6.72 8.88 10.87 -12.14%
  QoQ % -13.28% -33.68% 71.93% 34.67% -24.32% -18.31% -
  Horiz. % 82.34% 94.94% 143.15% 83.26% 61.82% 81.69% 100.00%
DY 3.09 3.16 4.62 2.48 2.45 2.41 2.50 15.16%
  QoQ % -2.22% -31.60% 86.29% 1.22% 1.66% -3.60% -
  Horiz. % 123.60% 126.40% 184.80% 99.20% 98.00% 96.40% 100.00%
P/NAPS 0.63 0.61 0.42 0.41 0.42 0.43 0.41 33.12%
  QoQ % 3.28% 45.24% 2.44% -2.38% -2.33% 4.88% -
  Horiz. % 153.66% 148.78% 102.44% 100.00% 102.44% 104.88% 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.
 


 

225  267  503  1274 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.005 
 TDM 0.3050.00 
 SAPNRG 0.2650.00 
 JAKS 1.35+0.05 
 XDL 0.105+0.005 
 HSI-H8F 0.230.00 
 HSI-C7K 0.26-0.005 
 HIAPTEK 0.22+0.015 
 TIGER 0.110.00 
 KSTAR 0.075+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers