Highlights

[SYMLIFE] QoQ TTM Result on 2009-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Mar-2009  [#4]
Profit Trend QoQ -     -40.95%    YoY -     -60.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 227,206 234,301 263,183 292,044 313,422 313,877 307,473 -18.22%
  QoQ % -3.03% -10.97% -9.88% -6.82% -0.14% 2.08% -
  Horiz. % 73.89% 76.20% 85.60% 94.98% 101.93% 102.08% 100.00%
PBT 35,994 29,107 35,038 38,113 47,794 65,658 61,325 -29.83%
  QoQ % 23.66% -16.93% -8.07% -20.26% -27.21% 7.07% -
  Horiz. % 58.69% 47.46% 57.13% 62.15% 77.94% 107.07% 100.00%
Tax -13,885 -11,327 -12,838 -14,603 -13,659 -15,378 -12,008 10.14%
  QoQ % -22.58% 11.77% 12.09% -6.91% 11.18% -28.06% -
  Horiz. % 115.63% 94.33% 106.91% 121.61% 113.75% 128.06% 100.00%
NP 22,109 17,780 22,200 23,510 34,135 50,280 49,317 -41.34%
  QoQ % 24.35% -19.91% -5.57% -31.13% -32.11% 1.95% -
  Horiz. % 44.83% 36.05% 45.01% 47.67% 69.22% 101.95% 100.00%
NP to SH 15,411 11,571 15,549 18,343 31,064 48,056 47,284 -52.54%
  QoQ % 33.19% -25.58% -15.23% -40.95% -35.36% 1.63% -
  Horiz. % 32.59% 24.47% 32.88% 38.79% 65.70% 101.63% 100.00%
Tax Rate 38.58 % 38.92 % 36.64 % 38.32 % 28.58 % 23.42 % 19.58 % 56.97%
  QoQ % -0.87% 6.22% -4.38% 34.08% 22.03% 19.61% -
  Horiz. % 197.04% 198.77% 187.13% 195.71% 145.97% 119.61% 100.00%
Total Cost 205,097 216,521 240,983 268,534 279,287 263,597 258,156 -14.18%
  QoQ % -5.28% -10.15% -10.26% -3.85% 5.95% 2.11% -
  Horiz. % 79.45% 83.87% 93.35% 104.02% 108.19% 102.11% 100.00%
Net Worth 414,544 407,531 404,994 407,647 412,814 414,090 411,763 0.45%
  QoQ % 1.72% 0.63% -0.65% -1.25% -0.31% 0.57% -
  Horiz. % 100.68% 98.97% 98.36% 99.00% 100.26% 100.57% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,217 4,217 4,217 4,217 8,936 8,936 8,936 -39.30%
  QoQ % 0.00% 0.00% 0.00% -52.81% 0.00% 0.00% -
  Horiz. % 47.19% 47.19% 47.19% 47.19% 100.00% 100.00% 100.00%
Div Payout % 27.36 % 36.44 % 27.12 % 22.99 % 28.77 % 18.60 % 18.90 % 27.88%
  QoQ % -24.92% 34.37% 17.96% -20.09% 54.68% -1.59% -
  Horiz. % 144.76% 192.80% 143.49% 121.64% 152.22% 98.41% 100.00%
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 414,544 407,531 404,994 407,647 412,814 414,090 411,763 0.45%
  QoQ % 1.72% 0.63% -0.65% -1.25% -0.31% 0.57% -
  Horiz. % 100.68% 98.97% 98.36% 99.00% 100.26% 100.57% 100.00%
NOSH 274,532 273,511 273,644 281,136 290,714 293,681 296,232 -4.93%
  QoQ % 0.37% -0.05% -2.66% -3.29% -1.01% -0.86% -
  Horiz. % 92.67% 92.33% 92.37% 94.90% 98.14% 99.14% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.73 % 7.59 % 8.44 % 8.05 % 10.89 % 16.02 % 16.04 % -28.28%
  QoQ % 28.19% -10.07% 4.84% -26.08% -32.02% -0.12% -
  Horiz. % 60.66% 47.32% 52.62% 50.19% 67.89% 99.88% 100.00%
ROE 3.72 % 2.84 % 3.84 % 4.50 % 7.52 % 11.61 % 11.48 % -52.73%
  QoQ % 30.99% -26.04% -14.67% -40.16% -35.23% 1.13% -
  Horiz. % 32.40% 24.74% 33.45% 39.20% 65.51% 101.13% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 82.76 85.66 96.18 103.88 107.81 106.88 103.79 -13.98%
  QoQ % -3.39% -10.94% -7.41% -3.65% 0.87% 2.98% -
  Horiz. % 79.74% 82.53% 92.67% 100.09% 103.87% 102.98% 100.00%
EPS 5.61 4.23 5.68 6.52 10.69 16.36 15.96 -50.10%
  QoQ % 32.62% -25.53% -12.88% -39.01% -34.66% 2.51% -
  Horiz. % 35.15% 26.50% 35.59% 40.85% 66.98% 102.51% 100.00%
DPS 1.54 1.54 1.54 1.50 3.07 3.04 3.02 -36.09%
  QoQ % 0.00% 0.00% 2.67% -51.14% 0.99% 0.66% -
  Horiz. % 50.99% 50.99% 50.99% 49.67% 101.66% 100.66% 100.00%
NAPS 1.5100 1.4900 1.4800 1.4500 1.4200 1.4100 1.3900 5.66%
  QoQ % 1.34% 0.68% 2.07% 2.11% 0.71% 1.44% -
  Horiz. % 108.63% 107.19% 106.47% 104.32% 102.16% 101.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 35.96 37.08 41.66 46.22 49.61 49.68 48.67 -18.23%
  QoQ % -3.02% -10.99% -9.87% -6.83% -0.14% 2.08% -
  Horiz. % 73.89% 76.19% 85.60% 94.97% 101.93% 102.08% 100.00%
EPS 2.44 1.83 2.46 2.90 4.92 7.61 7.48 -52.52%
  QoQ % 33.33% -25.61% -15.17% -41.06% -35.35% 1.74% -
  Horiz. % 32.62% 24.47% 32.89% 38.77% 65.78% 101.74% 100.00%
DPS 0.67 0.67 0.67 0.67 1.41 1.41 1.41 -39.02%
  QoQ % 0.00% 0.00% 0.00% -52.48% 0.00% 0.00% -
  Horiz. % 47.52% 47.52% 47.52% 47.52% 100.00% 100.00% 100.00%
NAPS 0.6561 0.6450 0.6410 0.6452 0.6534 0.6554 0.6517 0.45%
  QoQ % 1.72% 0.62% -0.65% -1.25% -0.31% 0.57% -
  Horiz. % 100.68% 98.97% 98.36% 99.00% 100.26% 100.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.6000 0.6400 0.6400 0.5400 0.7000 0.7200 0.7400 -
P/RPS 0.72 0.75 0.67 0.52 0.65 0.67 0.71 0.93%
  QoQ % -4.00% 11.94% 28.85% -20.00% -2.99% -5.63% -
  Horiz. % 101.41% 105.63% 94.37% 73.24% 91.55% 94.37% 100.00%
P/EPS 10.69 15.13 11.26 8.28 6.55 4.40 4.64 74.17%
  QoQ % -29.35% 34.37% 35.99% 26.41% 48.86% -5.17% -
  Horiz. % 230.39% 326.08% 242.67% 178.45% 141.16% 94.83% 100.00%
EY 9.36 6.61 8.88 12.08 15.26 22.73 21.57 -42.60%
  QoQ % 41.60% -25.56% -26.49% -20.84% -32.86% 5.38% -
  Horiz. % 43.39% 30.64% 41.17% 56.00% 70.75% 105.38% 100.00%
DY 2.56 2.41 2.41 2.78 4.39 4.23 4.08 -26.65%
  QoQ % 6.22% 0.00% -13.31% -36.67% 3.78% 3.68% -
  Horiz. % 62.75% 59.07% 59.07% 68.14% 107.60% 103.68% 100.00%
P/NAPS 0.40 0.43 0.43 0.37 0.49 0.51 0.53 -17.06%
  QoQ % -6.98% 0.00% 16.22% -24.49% -3.92% -3.77% -
  Horiz. % 75.47% 81.13% 81.13% 69.81% 92.45% 96.23% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 12/11/09 25/08/09 27/05/09 26/02/09 27/11/08 20/08/08 -
Price 0.6200 0.6300 0.6400 0.6000 0.5600 0.7200 0.7600 -
P/RPS 0.75 0.74 0.67 0.58 0.52 0.67 0.73 1.81%
  QoQ % 1.35% 10.45% 15.52% 11.54% -22.39% -8.22% -
  Horiz. % 102.74% 101.37% 91.78% 79.45% 71.23% 91.78% 100.00%
P/EPS 11.04 14.89 11.26 9.20 5.24 4.40 4.76 74.95%
  QoQ % -25.86% 32.24% 22.39% 75.57% 19.09% -7.56% -
  Horiz. % 231.93% 312.82% 236.55% 193.28% 110.08% 92.44% 100.00%
EY 9.05 6.72 8.88 10.87 19.08 22.73 21.00 -42.86%
  QoQ % 34.67% -24.32% -18.31% -43.03% -16.06% 8.24% -
  Horiz. % 43.10% 32.00% 42.29% 51.76% 90.86% 108.24% 100.00%
DY 2.48 2.45 2.41 2.50 5.49 4.23 3.97 -26.86%
  QoQ % 1.22% 1.66% -3.60% -54.46% 29.79% 6.55% -
  Horiz. % 62.47% 61.71% 60.71% 62.97% 138.29% 106.55% 100.00%
P/NAPS 0.41 0.42 0.43 0.41 0.39 0.51 0.55 -17.74%
  QoQ % -2.38% -2.33% 4.88% 5.13% -23.53% -7.27% -
  Horiz. % 74.55% 76.36% 78.18% 74.55% 70.91% 92.73% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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