Highlights

[SYMLIFE] QoQ TTM Result on 2011-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 23-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -38.59%    YoY -     -55.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 310,878 289,506 252,370 243,232 229,894 254,504 252,212 14.92%
  QoQ % 7.38% 14.71% 3.76% 5.80% -9.67% 0.91% -
  Horiz. % 123.26% 114.79% 100.06% 96.44% 91.15% 100.91% 100.00%
PBT 44,838 33,974 24,109 20,340 32,162 41,055 46,830 -2.85%
  QoQ % 31.98% 40.92% 18.53% -36.76% -21.66% -12.33% -
  Horiz. % 95.75% 72.55% 51.48% 43.43% 68.68% 87.67% 100.00%
Tax -16,457 -14,116 -9,484 -8,379 -10,567 -13,667 -15,437 4.35%
  QoQ % -16.58% -48.84% -13.19% 20.71% 22.68% 11.47% -
  Horiz. % 106.61% 91.44% 61.44% 54.28% 68.45% 88.53% 100.00%
NP 28,381 19,858 14,625 11,961 21,595 27,388 31,393 -6.49%
  QoQ % 42.92% 35.78% 22.27% -44.61% -21.15% -12.76% -
  Horiz. % 90.41% 63.26% 46.59% 38.10% 68.79% 87.24% 100.00%
NP to SH 29,151 20,541 15,214 12,433 20,246 23,815 26,925 5.42%
  QoQ % 41.92% 35.01% 22.37% -38.59% -14.99% -11.55% -
  Horiz. % 108.27% 76.29% 56.51% 46.18% 75.19% 88.45% 100.00%
Tax Rate 36.70 % 41.55 % 39.34 % 41.19 % 32.86 % 33.29 % 32.96 % 7.41%
  QoQ % -11.67% 5.62% -4.49% 25.35% -1.29% 1.00% -
  Horiz. % 111.35% 126.06% 119.36% 124.97% 99.70% 101.00% 100.00%
Total Cost 282,497 269,648 237,745 231,271 208,299 227,116 220,819 17.79%
  QoQ % 4.77% 13.42% 2.80% 11.03% -8.29% 2.85% -
  Horiz. % 127.93% 122.11% 107.67% 104.73% 94.33% 102.85% 100.00%
Net Worth 430,962 430,212 438,377 430,264 428,257 425,063 428,576 0.37%
  QoQ % 0.17% -1.86% 1.89% 0.47% 0.75% -0.82% -
  Horiz. % 100.56% 100.38% 102.29% 100.39% 99.93% 99.18% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 0 0 0 0 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% 0.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % - % 40.62 % 34.54 % 30.55 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 17.60% 13.06% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 132.96% 113.06% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 430,962 430,212 438,377 430,264 428,257 425,063 428,576 0.37%
  QoQ % 0.17% -1.86% 1.89% 0.47% 0.75% -0.82% -
  Horiz. % 100.56% 100.38% 102.29% 100.39% 99.93% 99.18% 100.00%
NOSH 258,061 259,164 273,986 274,054 274,523 274,234 274,728 -4.08%
  QoQ % -0.43% -5.41% -0.02% -0.17% 0.11% -0.18% -
  Horiz. % 93.93% 94.33% 99.73% 99.75% 99.93% 99.82% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.13 % 6.86 % 5.80 % 4.92 % 9.39 % 10.76 % 12.45 % -18.63%
  QoQ % 33.09% 18.28% 17.89% -47.60% -12.73% -13.57% -
  Horiz. % 73.33% 55.10% 46.59% 39.52% 75.42% 86.43% 100.00%
ROE 6.76 % 4.77 % 3.47 % 2.89 % 4.73 % 5.60 % 6.28 % 5.02%
  QoQ % 41.72% 37.46% 20.07% -38.90% -15.54% -10.83% -
  Horiz. % 107.64% 75.96% 55.25% 46.02% 75.32% 89.17% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 120.47 111.71 92.11 88.75 83.74 92.81 91.80 19.81%
  QoQ % 7.84% 21.28% 3.79% 5.98% -9.77% 1.10% -
  Horiz. % 131.23% 121.69% 100.34% 96.68% 91.22% 101.10% 100.00%
EPS 11.30 7.93 5.55 4.54 7.37 8.68 9.80 9.93%
  QoQ % 42.50% 42.88% 22.25% -38.40% -15.09% -11.43% -
  Horiz. % 115.31% 80.92% 56.63% 46.33% 75.20% 88.57% 100.00%
DPS 0.00 0.00 0.00 0.00 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% 0.00% 100.00% 100.00% 100.00%
NAPS 1.6700 1.6600 1.6000 1.5700 1.5600 1.5500 1.5600 4.63%
  QoQ % 0.60% 3.75% 1.91% 0.64% 0.65% -0.64% -
  Horiz. % 107.05% 106.41% 102.56% 100.64% 100.00% 99.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 51.76 48.20 42.02 40.50 38.28 42.38 42.00 14.90%
  QoQ % 7.39% 14.71% 3.75% 5.80% -9.67% 0.90% -
  Horiz. % 123.24% 114.76% 100.05% 96.43% 91.14% 100.90% 100.00%
EPS 4.85 3.42 2.53 2.07 3.37 3.97 4.48 5.42%
  QoQ % 41.81% 35.18% 22.22% -38.58% -15.11% -11.38% -
  Horiz. % 108.26% 76.34% 56.47% 46.21% 75.22% 88.62% 100.00%
DPS 0.00 0.00 0.00 0.00 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% 0.00% 100.00% 100.00% 100.00%
NAPS 0.7176 0.7163 0.7299 0.7164 0.7131 0.7078 0.7136 0.37%
  QoQ % 0.18% -1.86% 1.88% 0.46% 0.75% -0.81% -
  Horiz. % 100.56% 100.38% 102.28% 100.39% 99.93% 99.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.7300 0.7200 0.9800 1.1100 1.0500 0.9700 0.7000 -
P/RPS 0.61 0.64 1.06 1.25 1.25 1.05 0.76 -13.60%
  QoQ % -4.69% -39.62% -15.20% 0.00% 19.05% 38.16% -
  Horiz. % 80.26% 84.21% 139.47% 164.47% 164.47% 138.16% 100.00%
P/EPS 6.46 9.08 17.65 24.47 14.24 11.17 7.14 -6.44%
  QoQ % -28.85% -48.56% -27.87% 71.84% 27.48% 56.44% -
  Horiz. % 90.48% 127.17% 247.20% 342.72% 199.44% 156.44% 100.00%
EY 15.47 11.01 5.67 4.09 7.02 8.95 14.00 6.86%
  QoQ % 40.51% 94.18% 38.63% -41.74% -21.56% -36.07% -
  Horiz. % 110.50% 78.64% 40.50% 29.21% 50.14% 63.93% 100.00%
DY 0.00 0.00 0.00 0.00 2.86 3.09 4.29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -7.44% -27.97% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.67% 72.03% 100.00%
P/NAPS 0.44 0.43 0.61 0.71 0.67 0.63 0.45 -1.48%
  QoQ % 2.33% -29.51% -14.08% 5.97% 6.35% 40.00% -
  Horiz. % 97.78% 95.56% 135.56% 157.78% 148.89% 140.00% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 22/08/11 23/05/11 24/02/11 23/11/10 25/08/10 -
Price 0.8000 0.7300 0.8700 1.0000 1.1500 0.9700 0.9500 -
P/RPS 0.66 0.65 0.94 1.13 1.37 1.05 1.03 -25.61%
  QoQ % 1.54% -30.85% -16.81% -17.52% 30.48% 1.94% -
  Horiz. % 64.08% 63.11% 91.26% 109.71% 133.01% 101.94% 100.00%
P/EPS 7.08 9.21 15.67 22.04 15.59 11.17 9.69 -18.83%
  QoQ % -23.13% -41.23% -28.90% 41.37% 39.57% 15.27% -
  Horiz. % 73.07% 95.05% 161.71% 227.45% 160.89% 115.27% 100.00%
EY 14.12 10.86 6.38 4.54 6.41 8.95 10.32 23.17%
  QoQ % 30.02% 70.22% 40.53% -29.17% -28.38% -13.28% -
  Horiz. % 136.82% 105.23% 61.82% 43.99% 62.11% 86.72% 100.00%
DY 0.00 0.00 0.00 0.00 2.61 3.09 3.16 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -15.53% -2.22% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 82.59% 97.78% 100.00%
P/NAPS 0.48 0.44 0.54 0.64 0.74 0.63 0.61 -14.73%
  QoQ % 9.09% -18.52% -15.62% -13.51% 17.46% 3.28% -
  Horiz. % 78.69% 72.13% 88.52% 104.92% 121.31% 103.28% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers