Highlights

[SYMLIFE] QoQ TTM Result on 2010-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -14.99%    YoY -     31.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 289,506 252,370 243,232 229,894 254,504 252,212 257,473 8.12%
  QoQ % 14.71% 3.76% 5.80% -9.67% 0.91% -2.04% -
  Horiz. % 112.44% 98.02% 94.47% 89.29% 98.85% 97.96% 100.00%
PBT 33,974 24,109 20,340 32,162 41,055 46,830 50,704 -23.41%
  QoQ % 40.92% 18.53% -36.76% -21.66% -12.33% -7.64% -
  Horiz. % 67.00% 47.55% 40.12% 63.43% 80.97% 92.36% 100.00%
Tax -14,116 -9,484 -8,379 -10,567 -13,667 -15,437 -16,317 -9.20%
  QoQ % -48.84% -13.19% 20.71% 22.68% 11.47% 5.39% -
  Horiz. % 86.51% 58.12% 51.35% 64.76% 83.76% 94.61% 100.00%
NP 19,858 14,625 11,961 21,595 27,388 31,393 34,387 -30.63%
  QoQ % 35.78% 22.27% -44.61% -21.15% -12.76% -8.71% -
  Horiz. % 57.75% 42.53% 34.78% 62.80% 79.65% 91.29% 100.00%
NP to SH 20,541 15,214 12,433 20,246 23,815 26,925 27,726 -18.11%
  QoQ % 35.01% 22.37% -38.59% -14.99% -11.55% -2.89% -
  Horiz. % 74.09% 54.87% 44.84% 73.02% 85.89% 97.11% 100.00%
Tax Rate 41.55 % 39.34 % 41.19 % 32.86 % 33.29 % 32.96 % 32.18 % 18.56%
  QoQ % 5.62% -4.49% 25.35% -1.29% 1.00% 2.42% -
  Horiz. % 129.12% 122.25% 128.00% 102.11% 103.45% 102.42% 100.00%
Total Cost 269,648 237,745 231,271 208,299 227,116 220,819 223,086 13.46%
  QoQ % 13.42% 2.80% 11.03% -8.29% 2.85% -1.02% -
  Horiz. % 120.87% 106.57% 103.67% 93.37% 101.81% 98.98% 100.00%
Net Worth 430,212 438,377 430,264 428,257 425,063 428,576 422,191 1.26%
  QoQ % -1.86% 1.89% 0.47% 0.75% -0.82% 1.51% -
  Horiz. % 101.90% 103.83% 101.91% 101.44% 100.68% 101.51% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 0 0 0 8,224 8,224 8,224 8,224 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % 40.62 % 34.54 % 30.55 % 29.66 % -
  QoQ % 0.00% 0.00% 0.00% 17.60% 13.06% 3.00% -
  Horiz. % 0.00% 0.00% 0.00% 136.95% 116.45% 103.00% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 430,212 438,377 430,264 428,257 425,063 428,576 422,191 1.26%
  QoQ % -1.86% 1.89% 0.47% 0.75% -0.82% 1.51% -
  Horiz. % 101.90% 103.83% 101.91% 101.44% 100.68% 101.51% 100.00%
NOSH 259,164 273,986 274,054 274,523 274,234 274,728 274,150 -3.68%
  QoQ % -5.41% -0.02% -0.17% 0.11% -0.18% 0.21% -
  Horiz. % 94.53% 99.94% 99.96% 100.14% 100.03% 100.21% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.86 % 5.80 % 4.92 % 9.39 % 10.76 % 12.45 % 13.36 % -35.85%
  QoQ % 18.28% 17.89% -47.60% -12.73% -13.57% -6.81% -
  Horiz. % 51.35% 43.41% 36.83% 70.28% 80.54% 93.19% 100.00%
ROE 4.77 % 3.47 % 2.89 % 4.73 % 5.60 % 6.28 % 6.57 % -19.20%
  QoQ % 37.46% 20.07% -38.90% -15.54% -10.83% -4.41% -
  Horiz. % 72.60% 52.82% 43.99% 71.99% 85.24% 95.59% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 111.71 92.11 88.75 83.74 92.81 91.80 93.92 12.25%
  QoQ % 21.28% 3.79% 5.98% -9.77% 1.10% -2.26% -
  Horiz. % 118.94% 98.07% 94.50% 89.16% 98.82% 97.74% 100.00%
EPS 7.93 5.55 4.54 7.37 8.68 9.80 10.11 -14.94%
  QoQ % 42.88% 22.25% -38.40% -15.09% -11.43% -3.07% -
  Horiz. % 78.44% 54.90% 44.91% 72.90% 85.86% 96.93% 100.00%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.6600 1.6000 1.5700 1.5600 1.5500 1.5600 1.5400 5.12%
  QoQ % 3.75% 1.91% 0.64% 0.65% -0.64% 1.30% -
  Horiz. % 107.79% 103.90% 101.95% 101.30% 100.65% 101.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 48.20 42.02 40.50 38.28 42.38 42.00 42.87 8.12%
  QoQ % 14.71% 3.75% 5.80% -9.67% 0.90% -2.03% -
  Horiz. % 112.43% 98.02% 94.47% 89.29% 98.86% 97.97% 100.00%
EPS 3.42 2.53 2.07 3.37 3.97 4.48 4.62 -18.15%
  QoQ % 35.18% 22.22% -38.58% -15.11% -11.38% -3.03% -
  Horiz. % 74.03% 54.76% 44.81% 72.94% 85.93% 96.97% 100.00%
DPS 0.00 0.00 0.00 1.37 1.37 1.37 1.37 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7163 0.7299 0.7164 0.7131 0.7078 0.7136 0.7030 1.26%
  QoQ % -1.86% 1.88% 0.46% 0.75% -0.81% 1.51% -
  Horiz. % 101.89% 103.83% 101.91% 101.44% 100.68% 101.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.7200 0.9800 1.1100 1.0500 0.9700 0.7000 0.6500 -
P/RPS 0.64 1.06 1.25 1.25 1.05 0.76 0.69 -4.89%
  QoQ % -39.62% -15.20% 0.00% 19.05% 38.16% 10.14% -
  Horiz. % 92.75% 153.62% 181.16% 181.16% 152.17% 110.14% 100.00%
P/EPS 9.08 17.65 24.47 14.24 11.17 7.14 6.43 25.84%
  QoQ % -48.56% -27.87% 71.84% 27.48% 56.44% 11.04% -
  Horiz. % 141.21% 274.49% 380.56% 221.46% 173.72% 111.04% 100.00%
EY 11.01 5.67 4.09 7.02 8.95 14.00 15.56 -20.58%
  QoQ % 94.18% 38.63% -41.74% -21.56% -36.07% -10.03% -
  Horiz. % 70.76% 36.44% 26.29% 45.12% 57.52% 89.97% 100.00%
DY 0.00 0.00 0.00 2.86 3.09 4.29 4.62 -
  QoQ % 0.00% 0.00% 0.00% -7.44% -27.97% -7.14% -
  Horiz. % 0.00% 0.00% 0.00% 61.90% 66.88% 92.86% 100.00%
P/NAPS 0.43 0.61 0.71 0.67 0.63 0.45 0.42 1.58%
  QoQ % -29.51% -14.08% 5.97% 6.35% 40.00% 7.14% -
  Horiz. % 102.38% 145.24% 169.05% 159.52% 150.00% 107.14% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 22/08/11 23/05/11 24/02/11 23/11/10 25/08/10 26/05/10 -
Price 0.7300 0.8700 1.0000 1.1500 0.9700 0.9500 0.6500 -
P/RPS 0.65 0.94 1.13 1.37 1.05 1.03 0.69 -3.90%
  QoQ % -30.85% -16.81% -17.52% 30.48% 1.94% 49.28% -
  Horiz. % 94.20% 136.23% 163.77% 198.55% 152.17% 149.28% 100.00%
P/EPS 9.21 15.67 22.04 15.59 11.17 9.69 6.43 27.04%
  QoQ % -41.23% -28.90% 41.37% 39.57% 15.27% 50.70% -
  Horiz. % 143.23% 243.70% 342.77% 242.46% 173.72% 150.70% 100.00%
EY 10.86 6.38 4.54 6.41 8.95 10.32 15.56 -21.30%
  QoQ % 70.22% 40.53% -29.17% -28.38% -13.28% -33.68% -
  Horiz. % 69.79% 41.00% 29.18% 41.20% 57.52% 66.32% 100.00%
DY 0.00 0.00 0.00 2.61 3.09 3.16 4.62 -
  QoQ % 0.00% 0.00% 0.00% -15.53% -2.22% -31.60% -
  Horiz. % 0.00% 0.00% 0.00% 56.49% 66.88% 68.40% 100.00%
P/NAPS 0.44 0.54 0.64 0.74 0.63 0.61 0.42 3.15%
  QoQ % -18.52% -15.62% -13.51% 17.46% 3.28% 45.24% -
  Horiz. % 104.76% 128.57% 152.38% 176.19% 150.00% 145.24% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers