Highlights

[SYMLIFE] YoY Annual (Unaudited) Result on 2012-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend YoY -     283.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 286,121 391,191 406,906 341,136 243,780 257,473 292,044 -0.34%
  YoY % -26.86% -3.86% 19.28% 39.94% -5.32% -11.84% -
  Horiz. % 97.97% 133.95% 139.33% 116.81% 83.47% 88.16% 100.00%
PBT 54,550 64,392 109,951 61,616 20,324 50,704 38,113 6.16%
  YoY % -15.28% -41.44% 78.45% 203.17% -59.92% 33.04% -
  Horiz. % 143.13% 168.95% 288.49% 161.67% 53.33% 133.04% 100.00%
Tax -11,966 -13,478 -24,053 -14,737 -8,434 -16,317 -14,603 -3.26%
  YoY % 11.22% 43.97% -63.22% -74.73% 48.31% -11.74% -
  Horiz. % 81.94% 92.30% 164.71% 100.92% 57.76% 111.74% 100.00%
NP 42,584 50,914 85,898 46,879 11,890 34,387 23,510 10.40%
  YoY % -16.36% -40.73% 83.23% 294.27% -65.42% 46.27% -
  Horiz. % 181.13% 216.56% 365.37% 199.40% 50.57% 146.27% 100.00%
NP to SH 43,910 51,453 86,591 47,435 12,359 27,726 18,343 15.65%
  YoY % -14.66% -40.58% 82.55% 283.81% -55.42% 51.15% -
  Horiz. % 239.38% 280.50% 472.07% 258.60% 67.38% 151.15% 100.00%
Tax Rate 21.94 % 20.93 % 21.88 % 23.92 % 41.50 % 32.18 % 38.32 % -8.87%
  YoY % 4.83% -4.34% -8.53% -42.36% 28.96% -16.02% -
  Horiz. % 57.25% 54.62% 57.10% 62.42% 108.30% 83.98% 100.00%
Total Cost 243,537 340,277 321,008 294,257 231,890 223,086 268,534 -1.61%
  YoY % -28.43% 6.00% 9.09% 26.90% 3.95% -16.92% -
  Horiz. % 90.69% 126.72% 119.54% 109.58% 86.35% 83.08% 100.00%
Net Worth 583,929 547,478 504,413 454,293 429,951 421,932 420,179 5.64%
  YoY % 6.66% 8.54% 11.03% 5.66% 1.90% 0.42% -
  Horiz. % 138.97% 130.30% 120.05% 108.12% 102.33% 100.42% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - 110 79 - 5,477 8,219 4,346 -
  YoY % 0.00% 38.17% 0.00% 0.00% -33.36% 89.10% -
  Horiz. % 0.00% 2.53% 1.83% 0.00% 126.01% 189.10% 100.00%
Div Payout % - % 0.21 % 0.09 % - % 44.32 % 29.65 % 23.70 % -
  YoY % 0.00% 133.33% 0.00% 0.00% 49.48% 25.11% -
  Horiz. % 0.00% 0.89% 0.38% 0.00% 187.00% 125.11% 100.00%
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 583,929 547,478 504,413 454,293 429,951 421,932 420,179 5.64%
  YoY % 6.66% 8.54% 11.03% 5.66% 1.90% 0.42% -
  Horiz. % 138.97% 130.30% 120.05% 108.12% 102.33% 100.42% 100.00%
NOSH 282,091 275,114 265,480 259,596 273,854 273,982 289,778 -0.45%
  YoY % 2.54% 3.63% 2.27% -5.21% -0.05% -5.45% -
  Horiz. % 97.35% 94.94% 91.61% 89.58% 94.50% 94.55% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 14.88 % 13.02 % 21.11 % 13.74 % 4.88 % 13.36 % 8.05 % 10.78%
  YoY % 14.29% -38.32% 53.64% 181.56% -63.47% 65.96% -
  Horiz. % 184.84% 161.74% 262.24% 170.68% 60.62% 165.96% 100.00%
ROE 7.52 % 9.40 % 17.17 % 10.44 % 2.87 % 6.57 % 4.37 % 9.46%
  YoY % -20.00% -45.25% 64.46% 263.76% -56.32% 50.34% -
  Horiz. % 172.08% 215.10% 392.91% 238.90% 65.68% 150.34% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 101.43 142.19 153.27 131.41 89.02 93.97 100.78 0.11%
  YoY % -28.67% -7.23% 16.63% 47.62% -5.27% -6.76% -
  Horiz. % 100.64% 141.09% 152.08% 130.39% 88.33% 93.24% 100.00%
EPS 15.57 18.71 32.61 18.27 4.51 10.12 6.33 16.18%
  YoY % -16.78% -42.62% 78.49% 305.10% -55.43% 59.87% -
  Horiz. % 245.97% 295.58% 515.17% 288.63% 71.25% 159.87% 100.00%
DPS 0.00 0.04 0.03 0.00 2.00 3.00 1.50 -
  YoY % 0.00% 33.33% 0.00% 0.00% -33.33% 100.00% -
  Horiz. % 0.00% 2.67% 2.00% 0.00% 133.33% 200.00% 100.00%
NAPS 2.0700 1.9900 1.9000 1.7500 1.5700 1.5400 1.4500 6.11%
  YoY % 4.02% 4.74% 8.57% 11.46% 1.95% 6.21% -
  Horiz. % 142.76% 137.24% 131.03% 120.69% 108.28% 106.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 47.64 65.14 67.75 56.80 40.59 42.87 48.63 -0.34%
  YoY % -26.87% -3.85% 19.28% 39.94% -5.32% -11.84% -
  Horiz. % 97.96% 133.95% 139.32% 116.80% 83.47% 88.16% 100.00%
EPS 7.31 8.57 14.42 7.90 2.06 4.62 3.05 15.68%
  YoY % -14.70% -40.57% 82.53% 283.50% -55.41% 51.48% -
  Horiz. % 239.67% 280.98% 472.79% 259.02% 67.54% 151.48% 100.00%
DPS 0.00 0.02 0.01 0.00 0.91 1.37 0.72 -
  YoY % 0.00% 100.00% 0.00% 0.00% -33.58% 90.28% -
  Horiz. % 0.00% 2.78% 1.39% 0.00% 126.39% 190.28% 100.00%
NAPS 0.9723 0.9116 0.8399 0.7564 0.7159 0.7026 0.6996 5.64%
  YoY % 6.66% 8.54% 11.04% 5.66% 1.89% 0.43% -
  Horiz. % 138.98% 130.30% 120.05% 108.12% 102.33% 100.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.8000 0.9650 0.9150 0.7600 1.1100 0.6500 0.5400 -
P/RPS 0.79 0.68 0.60 0.58 1.25 0.69 0.54 6.54%
  YoY % 16.18% 13.33% 3.45% -53.60% 81.16% 27.78% -
  Horiz. % 146.30% 125.93% 111.11% 107.41% 231.48% 127.78% 100.00%
P/EPS 5.14 5.16 2.81 4.16 24.60 6.42 8.53 -8.09%
  YoY % -0.39% 83.63% -32.45% -83.09% 283.18% -24.74% -
  Horiz. % 60.26% 60.49% 32.94% 48.77% 288.39% 75.26% 100.00%
EY 19.46 19.38 35.65 24.04 4.07 15.57 11.72 8.81%
  YoY % 0.41% -45.64% 48.29% 490.66% -73.86% 32.85% -
  Horiz. % 166.04% 165.36% 304.18% 205.12% 34.73% 132.85% 100.00%
DY 0.00 0.04 0.03 0.00 1.80 4.62 2.78 -
  YoY % 0.00% 33.33% 0.00% 0.00% -61.04% 66.19% -
  Horiz. % 0.00% 1.44% 1.08% 0.00% 64.75% 166.19% 100.00%
P/NAPS 0.39 0.48 0.48 0.43 0.71 0.42 0.37 0.88%
  YoY % -18.75% 0.00% 11.63% -39.44% 69.05% 13.51% -
  Horiz. % 105.41% 129.73% 129.73% 116.22% 191.89% 113.51% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 29/05/14 29/05/13 29/05/12 23/05/11 26/05/10 27/05/09 -
Price 0.8500 1.0300 1.1400 0.7000 1.0000 0.6500 0.6000 -
P/RPS 0.84 0.72 0.74 0.53 1.12 0.69 0.60 5.77%
  YoY % 16.67% -2.70% 39.62% -52.68% 62.32% 15.00% -
  Horiz. % 140.00% 120.00% 123.33% 88.33% 186.67% 115.00% 100.00%
P/EPS 5.46 5.51 3.50 3.83 22.16 6.42 9.48 -8.78%
  YoY % -0.91% 57.43% -8.62% -82.72% 245.17% -32.28% -
  Horiz. % 57.59% 58.12% 36.92% 40.40% 233.76% 67.72% 100.00%
EY 18.31 18.16 28.61 26.10 4.51 15.57 10.55 9.62%
  YoY % 0.83% -36.53% 9.62% 478.71% -71.03% 47.58% -
  Horiz. % 173.55% 172.13% 271.18% 247.39% 42.75% 147.58% 100.00%
DY 0.00 0.04 0.03 0.00 2.00 4.62 2.50 -
  YoY % 0.00% 33.33% 0.00% 0.00% -56.71% 84.80% -
  Horiz. % 0.00% 1.60% 1.20% 0.00% 80.00% 184.80% 100.00%
P/NAPS 0.41 0.52 0.60 0.40 0.64 0.42 0.41 -
  YoY % -21.15% -13.33% 50.00% -37.50% 52.38% 2.44% -
  Horiz. % 100.00% 126.83% 146.34% 97.56% 156.10% 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.
 


 

195  400  534  1201 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 PWRWELL 0.36-0.05 
 SAPNRG 0.205-0.005 
 DSONIC 1.18+0.14 
 XOX 0.06+0.005 
 MYEG 1.14-0.04 
 HSI-C7V 0.205-0.025 
 DSONIC-WA 0.505+0.12 
 DGB 0.060.00 
Partners & Brokers