Highlights

[SYMLIFE] YoY Annualized Quarter Result on 2009-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 12-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     2.54%    YoY -     -36.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 333,130 326,326 233,778 239,716 355,202 336,196 342,948 -0.48%
  YoY % 2.09% 39.59% -2.48% -32.51% 5.65% -1.97% -
  Horiz. % 97.14% 95.15% 68.17% 69.90% 103.57% 98.03% 100.00%
PBT 58,436 51,408 24,140 43,438 61,450 47,274 85,314 -6.11%
  YoY % 13.67% 112.96% -44.43% -29.31% 29.99% -44.59% -
  Horiz. % 68.50% 60.26% 28.30% 50.92% 72.03% 55.41% 100.00%
Tax -16,196 -19,502 -8,028 -13,328 -19,880 -9,356 -18,980 -2.61%
  YoY % 16.95% -142.92% 39.77% 32.96% -112.48% 50.71% -
  Horiz. % 85.33% 102.75% 42.30% 70.22% 104.74% 49.29% 100.00%
NP 42,240 31,906 16,112 30,110 41,570 37,918 66,334 -7.24%
  YoY % 32.39% 98.03% -46.49% -27.57% 9.63% -42.84% -
  Horiz. % 63.68% 48.10% 24.29% 45.39% 62.67% 57.16% 100.00%
NP to SH 43,156 32,414 16,198 24,020 37,564 34,856 64,786 -6.54%
  YoY % 33.14% 100.11% -32.56% -36.06% 7.77% -46.20% -
  Horiz. % 66.61% 50.03% 25.00% 37.08% 57.98% 53.80% 100.00%
Tax Rate 27.72 % 37.94 % 33.26 % 30.68 % 32.35 % 19.79 % 22.25 % 3.73%
  YoY % -26.94% 14.07% 8.41% -5.16% 63.47% -11.06% -
  Horiz. % 124.58% 170.52% 149.48% 137.89% 145.39% 88.94% 100.00%
Total Cost 290,890 294,420 217,666 209,606 313,632 298,278 276,614 0.84%
  YoY % -1.20% 35.26% 3.85% -33.17% 5.15% 7.83% -
  Horiz. % 105.16% 106.44% 78.69% 75.78% 113.38% 107.83% 100.00%
Net Worth 446,260 433,929 424,103 408,559 415,739 386,944 357,088 3.78%
  YoY % 2.84% 2.32% 3.80% -1.73% 7.44% 8.36% -
  Horiz. % 124.97% 121.52% 118.77% 114.41% 116.42% 108.36% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 446,260 433,929 424,103 408,559 415,739 386,944 357,088 3.78%
  YoY % 2.84% 2.32% 3.80% -1.73% 7.44% 8.36% -
  Horiz. % 124.97% 121.52% 118.77% 114.41% 116.42% 108.36% 100.00%
NOSH 262,506 261,403 273,614 274,200 294,850 309,555 318,828 -3.18%
  YoY % 0.42% -4.46% -0.21% -7.00% -4.75% -2.91% -
  Horiz. % 82.33% 81.99% 85.82% 86.00% 92.48% 97.09% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.68 % 9.78 % 6.89 % 12.56 % 11.70 % 11.28 % 19.34 % -6.79%
  YoY % 29.65% 41.94% -45.14% 7.35% 3.72% -41.68% -
  Horiz. % 65.56% 50.57% 35.63% 64.94% 60.50% 58.32% 100.00%
ROE 9.67 % 7.47 % 3.82 % 5.88 % 9.04 % 9.01 % 18.14 % -9.95%
  YoY % 29.45% 95.55% -35.03% -34.96% 0.33% -50.33% -
  Horiz. % 53.31% 41.18% 21.06% 32.41% 49.83% 49.67% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 126.90 124.84 85.44 87.42 120.47 108.61 107.56 2.79%
  YoY % 1.65% 46.11% -2.26% -27.43% 10.92% 0.98% -
  Horiz. % 117.98% 116.07% 79.43% 81.28% 112.00% 100.98% 100.00%
EPS 16.44 12.40 5.92 8.76 12.74 11.26 20.32 -3.47%
  YoY % 32.58% 109.46% -32.42% -31.24% 13.14% -44.59% -
  Horiz. % 80.91% 61.02% 29.13% 43.11% 62.70% 55.41% 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 1.7000 1.6600 1.5500 1.4900 1.4100 1.2500 1.1200 7.20%
  YoY % 2.41% 7.10% 4.03% 5.67% 12.80% 11.61% -
  Horiz. % 151.79% 148.21% 138.39% 133.04% 125.89% 111.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 55.47 54.34 38.93 39.91 59.14 55.98 57.10 -0.48%
  YoY % 2.08% 39.58% -2.46% -32.52% 5.64% -1.96% -
  Horiz. % 97.15% 95.17% 68.18% 69.89% 103.57% 98.04% 100.00%
EPS 7.19 5.40 2.70 4.00 6.25 5.80 10.79 -6.54%
  YoY % 33.15% 100.00% -32.50% -36.00% 7.76% -46.25% -
  Horiz. % 66.64% 50.05% 25.02% 37.07% 57.92% 53.75% 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 0.7431 0.7225 0.7062 0.6803 0.6922 0.6443 0.5946 3.78%
  YoY % 2.85% 2.31% 3.81% -1.72% 7.43% 8.36% -
  Horiz. % 124.97% 121.51% 118.77% 114.41% 116.41% 108.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.8000 0.7200 0.9700 0.6400 0.7200 1.1400 0.6500 -
P/RPS 0.63 0.58 1.14 0.73 0.60 1.05 0.60 0.82%
  YoY % 8.62% -49.12% 56.16% 21.67% -42.86% 75.00% -
  Horiz. % 105.00% 96.67% 190.00% 121.67% 100.00% 175.00% 100.00%
P/EPS 4.87 5.81 16.39 7.31 5.65 10.12 3.20 7.24%
  YoY % -16.18% -64.55% 124.21% 29.38% -44.17% 216.25% -
  Horiz. % 152.19% 181.56% 512.19% 228.44% 176.56% 316.25% 100.00%
EY 20.55 17.22 6.10 13.69 17.69 9.88 31.26 -6.75%
  YoY % 19.34% 182.30% -55.44% -22.61% 79.05% -68.39% -
  Horiz. % 65.74% 55.09% 19.51% 43.79% 56.59% 31.61% 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 0.47 0.43 0.63 0.43 0.51 0.91 0.58 -3.44%
  YoY % 9.30% -31.75% 46.51% -15.69% -43.96% 56.90% -
  Horiz. % 81.03% 74.14% 108.62% 74.14% 87.93% 156.90% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 24/11/11 23/11/10 12/11/09 27/11/08 13/11/07 27/11/06 -
Price 0.8100 0.7300 0.9700 0.6300 0.7200 1.0700 0.6900 -
P/RPS 0.64 0.58 1.14 0.72 0.60 0.99 0.64 -
  YoY % 10.34% -49.12% 58.33% 20.00% -39.39% 54.69% -
  Horiz. % 100.00% 90.62% 178.12% 112.50% 93.75% 154.69% 100.00%
P/EPS 4.93 5.89 16.39 7.19 5.65 9.50 3.40 6.38%
  YoY % -16.30% -64.06% 127.96% 27.26% -40.53% 179.41% -
  Horiz. % 145.00% 173.24% 482.06% 211.47% 166.18% 279.41% 100.00%
EY 20.30 16.99 6.10 13.90 17.69 10.52 29.45 -6.01%
  YoY % 19.48% 178.52% -56.12% -21.42% 68.16% -64.28% -
  Horiz. % 68.93% 57.69% 20.71% 47.20% 60.07% 35.72% 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 0.44 0.63 0.42 0.51 0.86 0.62 -4.17%
  YoY % 9.09% -30.16% 50.00% -17.65% -40.70% 38.71% -
  Horiz. % 77.42% 70.97% 101.61% 67.74% 82.26% 138.71% 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.
 


 

336  277  532  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.40+0.28 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 
 THHEAVY 0.13-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers