Highlights

[SYMLIFE] YoY Annualized Quarter Result on 2009-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 25-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Jun-2009  [#1]
Profit Trend QoQ -     27.70%    YoY -     -32.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 300,496 249,392 212,840 233,884 349,328 336,932 287,028 0.77%
  YoY % 20.49% 17.17% -9.00% -33.05% 3.68% 17.39% -
  Horiz. % 104.69% 86.89% 74.15% 81.48% 121.71% 117.39% 100.00%
PBT 51,732 44,468 29,392 44,888 57,188 46,168 42,892 3.17%
  YoY % 16.34% 51.29% -34.52% -21.51% 23.87% 7.64% -
  Horiz. % 120.61% 103.67% 68.53% 104.65% 133.33% 107.64% 100.00%
Tax -15,728 -13,632 -9,212 -12,732 -19,792 -12,224 -14,428 1.45%
  YoY % -15.38% -47.98% 27.65% 35.67% -61.91% 15.28% -
  Horiz. % 109.01% 94.48% 63.85% 88.25% 137.18% 84.72% 100.00%
NP 36,004 30,836 20,180 32,156 37,396 33,944 28,464 3.99%
  YoY % 16.76% 52.80% -37.24% -14.01% 10.17% 19.25% -
  Horiz. % 126.49% 108.33% 70.90% 112.97% 131.38% 119.25% 100.00%
NP to SH 36,608 31,344 20,220 23,424 34,600 32,272 24,212 7.13%
  YoY % 16.79% 55.01% -13.68% -32.30% 7.21% 33.29% -
  Horiz. % 151.20% 129.46% 83.51% 96.75% 142.90% 133.29% 100.00%
Tax Rate 30.40 % 30.66 % 31.34 % 28.36 % 34.61 % 26.48 % 33.64 % -1.67%
  YoY % -0.85% -2.17% 10.51% -18.06% 30.70% -21.28% -
  Horiz. % 90.37% 91.14% 93.16% 84.30% 102.88% 78.72% 100.00%
Total Cost 264,492 218,556 192,660 201,728 311,932 302,988 258,564 0.38%
  YoY % 21.02% 13.44% -4.50% -35.33% 2.95% 17.18% -
  Horiz. % 102.29% 84.53% 74.51% 78.02% 120.64% 117.18% 100.00%
Net Worth 445,998 438,377 428,576 404,994 411,763 384,781 328,136 5.24%
  YoY % 1.74% 2.29% 5.82% -1.64% 7.01% 17.26% -
  Horiz. % 135.92% 133.60% 130.61% 123.42% 125.49% 117.26% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 445,998 438,377 428,576 404,994 411,763 384,781 328,136 5.24%
  YoY % 1.74% 2.29% 5.82% -1.64% 7.01% 17.26% -
  Horiz. % 135.92% 133.60% 130.61% 123.42% 125.49% 117.26% 100.00%
NOSH 257,802 273,986 274,728 273,644 296,232 310,307 318,578 -3.46%
  YoY % -5.91% -0.27% 0.40% -7.63% -4.54% -2.60% -
  Horiz. % 80.92% 86.00% 86.24% 85.90% 92.99% 97.40% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 11.98 % 12.36 % 9.48 % 13.75 % 10.71 % 10.07 % 9.92 % 3.19%
  YoY % -3.07% 30.38% -31.05% 28.38% 6.36% 1.51% -
  Horiz. % 120.77% 124.60% 95.56% 138.61% 107.96% 101.51% 100.00%
ROE 8.21 % 7.15 % 4.72 % 5.78 % 8.40 % 8.39 % 7.38 % 1.79%
  YoY % 14.83% 51.48% -18.34% -31.19% 0.12% 13.69% -
  Horiz. % 111.25% 96.88% 63.96% 78.32% 113.82% 113.69% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 116.56 91.02 77.47 85.47 117.92 108.58 90.10 4.38%
  YoY % 28.06% 17.49% -9.36% -27.52% 8.60% 20.51% -
  Horiz. % 129.37% 101.02% 85.98% 94.86% 130.88% 120.51% 100.00%
EPS 14.20 11.44 7.36 8.56 11.68 10.40 7.60 10.97%
  YoY % 24.13% 55.43% -14.02% -26.71% 12.31% 36.84% -
  Horiz. % 186.84% 150.53% 96.84% 112.63% 153.68% 136.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7300 1.6000 1.5600 1.4800 1.3900 1.2400 1.0300 9.02%
  YoY % 8.12% 2.56% 5.41% 6.47% 12.10% 20.39% -
  Horiz. % 167.96% 155.34% 151.46% 143.69% 134.95% 120.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 47.56 39.47 33.69 37.02 55.29 53.33 45.43 0.77%
  YoY % 20.50% 17.16% -9.00% -33.04% 3.68% 17.39% -
  Horiz. % 104.69% 86.88% 74.16% 81.49% 121.70% 117.39% 100.00%
EPS 5.79 4.96 3.20 3.71 5.48 5.11 3.83 7.12%
  YoY % 16.73% 55.00% -13.75% -32.30% 7.24% 33.42% -
  Horiz. % 151.17% 129.50% 83.55% 96.87% 143.08% 133.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7059 0.6939 0.6783 0.6410 0.6517 0.6090 0.5194 5.24%
  YoY % 1.73% 2.30% 5.82% -1.64% 7.01% 17.25% -
  Horiz. % 135.91% 133.60% 130.59% 123.41% 125.47% 117.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.7600 0.9800 0.7000 0.6400 0.7400 1.1900 0.7000 -
P/RPS 0.65 1.08 0.90 0.75 0.63 1.10 0.78 -2.99%
  YoY % -39.81% 20.00% 20.00% 19.05% -42.73% 41.03% -
  Horiz. % 83.33% 138.46% 115.38% 96.15% 80.77% 141.03% 100.00%
P/EPS 5.35 8.57 9.51 7.48 6.34 11.44 9.21 -8.65%
  YoY % -37.57% -9.88% 27.14% 17.98% -44.58% 24.21% -
  Horiz. % 58.09% 93.05% 103.26% 81.22% 68.84% 124.21% 100.00%
EY 18.68 11.67 10.51 13.38 15.78 8.74 10.86 9.45%
  YoY % 60.07% 11.04% -21.45% -15.21% 80.55% -19.52% -
  Horiz. % 172.01% 107.46% 96.78% 123.20% 145.30% 80.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.44 0.61 0.45 0.43 0.53 0.96 0.68 -6.99%
  YoY % -27.87% 35.56% 4.65% -18.87% -44.79% 41.18% -
  Horiz. % 64.71% 89.71% 66.18% 63.24% 77.94% 141.18% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 22/08/11 25/08/10 25/08/09 20/08/08 28/08/07 28/08/06 -
Price 0.8300 0.8700 0.9500 0.6400 0.7600 0.9900 0.6500 -
P/RPS 0.71 0.96 1.23 0.75 0.64 0.91 0.72 -0.23%
  YoY % -26.04% -21.95% 64.00% 17.19% -29.67% 26.39% -
  Horiz. % 98.61% 133.33% 170.83% 104.17% 88.89% 126.39% 100.00%
P/EPS 5.85 7.60 12.91 7.48 6.51 9.52 8.55 -6.12%
  YoY % -23.03% -41.13% 72.59% 14.90% -31.62% 11.35% -
  Horiz. % 68.42% 88.89% 150.99% 87.49% 76.14% 111.35% 100.00%
EY 17.11 13.15 7.75 13.38 15.37 10.51 11.69 6.55%
  YoY % 30.11% 69.68% -42.08% -12.95% 46.24% -10.09% -
  Horiz. % 146.36% 112.49% 66.30% 114.46% 131.48% 89.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.48 0.54 0.61 0.43 0.55 0.80 0.63 -4.43%
  YoY % -11.11% -11.48% 41.86% -21.82% -31.25% 26.98% -
  Horiz. % 76.19% 85.71% 96.83% 68.25% 87.30% 126.98% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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