Highlights

[SYMLIFE] YoY Annualized Quarter Result on 2008-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 27-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 30-Sep-2008  [#2]
Profit Trend QoQ -     8.57%    YoY -     7.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 326,326 233,778 239,716 355,202 336,196 342,948 160,162 12.59%
  YoY % 39.59% -2.48% -32.51% 5.65% -1.97% 114.12% -
  Horiz. % 203.75% 145.96% 149.67% 221.78% 209.91% 214.12% 100.00%
PBT 51,408 24,140 43,438 61,450 47,274 85,314 -144,345 -
  YoY % 112.96% -44.43% -29.31% 29.99% -44.59% 159.10% -
  Horiz. % -35.61% -16.72% -30.09% -42.57% -32.75% -59.10% 100.00%
Tax -19,502 -8,028 -13,328 -19,880 -9,356 -18,980 -10,237 11.33%
  YoY % -142.92% 39.77% 32.96% -112.48% 50.71% -85.40% -
  Horiz. % 190.50% 78.42% 130.19% 194.19% 91.39% 185.40% 100.00%
NP 31,906 16,112 30,110 41,570 37,918 66,334 -154,582 -
  YoY % 98.03% -46.49% -27.57% 9.63% -42.84% 142.91% -
  Horiz. % -20.64% -10.42% -19.48% -26.89% -24.53% -42.91% 100.00%
NP to SH 32,414 16,198 24,020 37,564 34,856 64,786 -154,582 -
  YoY % 100.11% -32.56% -36.06% 7.77% -46.20% 141.91% -
  Horiz. % -20.97% -10.48% -15.54% -24.30% -22.55% -41.91% 100.00%
Tax Rate 37.94 % 33.26 % 30.68 % 32.35 % 19.79 % 22.25 % - % -
  YoY % 14.07% 8.41% -5.16% 63.47% -11.06% 0.00% -
  Horiz. % 170.52% 149.48% 137.89% 145.39% 88.94% 100.00% -
Total Cost 294,420 217,666 209,606 313,632 298,278 276,614 314,745 -1.11%
  YoY % 35.26% 3.85% -33.17% 5.15% 7.83% -12.11% -
  Horiz. % 93.54% 69.16% 66.60% 99.65% 94.77% 87.89% 100.00%
Net Worth 433,929 424,103 408,559 415,739 386,944 357,088 415,315 0.73%
  YoY % 2.32% 3.80% -1.73% 7.44% 8.36% -14.02% -
  Horiz. % 104.48% 102.12% 98.37% 100.10% 93.17% 85.98% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 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
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 433,929 424,103 408,559 415,739 386,944 357,088 415,315 0.73%
  YoY % 2.32% 3.80% -1.73% 7.44% 8.36% -14.02% -
  Horiz. % 104.48% 102.12% 98.37% 100.10% 93.17% 85.98% 100.00%
NOSH 261,403 273,614 274,200 294,850 309,555 318,828 319,473 -3.29%
  YoY % -4.46% -0.21% -7.00% -4.75% -2.91% -0.20% -
  Horiz. % 81.82% 85.65% 85.83% 92.29% 96.90% 99.80% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 9.78 % 6.89 % 12.56 % 11.70 % 11.28 % 19.34 % -96.52 % -
  YoY % 41.94% -45.14% 7.35% 3.72% -41.68% 120.04% -
  Horiz. % -10.13% -7.14% -13.01% -12.12% -11.69% -20.04% 100.00%
ROE 7.47 % 3.82 % 5.88 % 9.04 % 9.01 % 18.14 % -37.22 % -
  YoY % 95.55% -35.03% -34.96% 0.33% -50.33% 148.74% -
  Horiz. % -20.07% -10.26% -15.80% -24.29% -24.21% -48.74% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 124.84 85.44 87.42 120.47 108.61 107.56 50.13 16.42%
  YoY % 46.11% -2.26% -27.43% 10.92% 0.98% 114.56% -
  Horiz. % 249.03% 170.44% 174.39% 240.32% 216.66% 214.56% 100.00%
EPS 12.40 5.92 8.76 12.74 11.26 20.32 -48.39 -
  YoY % 109.46% -32.42% -31.24% 13.14% -44.59% 141.99% -
  Horiz. % -25.63% -12.23% -18.10% -26.33% -23.27% -41.99% 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 1.6600 1.5500 1.4900 1.4100 1.2500 1.1200 1.3000 4.16%
  YoY % 7.10% 4.03% 5.67% 12.80% 11.61% -13.85% -
  Horiz. % 127.69% 119.23% 114.62% 108.46% 96.15% 86.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 54.34 38.93 39.91 59.14 55.98 57.10 26.67 12.59%
  YoY % 39.58% -2.46% -32.52% 5.64% -1.96% 114.10% -
  Horiz. % 203.75% 145.97% 149.64% 221.75% 209.90% 214.10% 100.00%
EPS 5.40 2.70 4.00 6.25 5.80 10.79 -25.74 -
  YoY % 100.00% -32.50% -36.00% 7.76% -46.25% 141.92% -
  Horiz. % -20.98% -10.49% -15.54% -24.28% -22.53% -41.92% 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 0.7225 0.7062 0.6803 0.6922 0.6443 0.5946 0.6915 0.73%
  YoY % 2.31% 3.81% -1.72% 7.43% 8.36% -14.01% -
  Horiz. % 104.48% 102.13% 98.38% 100.10% 93.17% 85.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.7200 0.9700 0.6400 0.7200 1.1400 0.6500 0.9100 -
P/RPS 0.58 1.14 0.73 0.60 1.05 0.60 1.82 -17.35%
  YoY % -49.12% 56.16% 21.67% -42.86% 75.00% -67.03% -
  Horiz. % 31.87% 62.64% 40.11% 32.97% 57.69% 32.97% 100.00%
P/EPS 5.81 16.39 7.31 5.65 10.12 3.20 -1.88 -
  YoY % -64.55% 124.21% 29.38% -44.17% 216.25% 270.21% -
  Horiz. % -309.04% -871.81% -388.83% -300.53% -538.30% -170.21% 100.00%
EY 17.22 6.10 13.69 17.69 9.88 31.26 -53.17 -
  YoY % 182.30% -55.44% -22.61% 79.05% -68.39% 158.79% -
  Horiz. % -32.39% -11.47% -25.75% -33.27% -18.58% -58.79% 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 0.43 0.63 0.43 0.51 0.91 0.58 0.70 -7.80%
  YoY % -31.75% 46.51% -15.69% -43.96% 56.90% -17.14% -
  Horiz. % 61.43% 90.00% 61.43% 72.86% 130.00% 82.86% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 23/11/10 12/11/09 27/11/08 13/11/07 27/11/06 24/11/05 -
Price 0.7300 0.9700 0.6300 0.7200 1.0700 0.6900 0.7600 -
P/RPS 0.58 1.14 0.72 0.60 0.99 0.64 1.52 -14.83%
  YoY % -49.12% 58.33% 20.00% -39.39% 54.69% -57.89% -
  Horiz. % 38.16% 75.00% 47.37% 39.47% 65.13% 42.11% 100.00%
P/EPS 5.89 16.39 7.19 5.65 9.50 3.40 -1.57 -
  YoY % -64.06% 127.96% 27.26% -40.53% 179.41% 316.56% -
  Horiz. % -375.16% -1,043.95% -457.96% -359.87% -605.10% -216.56% 100.00%
EY 16.99 6.10 13.90 17.69 10.52 29.45 -63.67 -
  YoY % 178.52% -56.12% -21.42% 68.16% -64.28% 146.25% -
  Horiz. % -26.68% -9.58% -21.83% -27.78% -16.52% -46.25% 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 0.63 0.42 0.51 0.86 0.62 0.58 -4.50%
  YoY % -30.16% 50.00% -17.65% -40.70% 38.71% 6.90% -
  Horiz. % 75.86% 108.62% 72.41% 87.93% 148.28% 106.90% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers