Highlights

[SYMLIFE] YoY Annualized Quarter Result on 2010-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 23-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     -19.89%    YoY -     -32.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 395,902 333,130 326,326 233,778 239,716 355,202 336,196 2.76%
  YoY % 18.84% 2.09% 39.59% -2.48% -32.51% 5.65% -
  Horiz. % 117.76% 99.09% 97.06% 69.54% 71.30% 105.65% 100.00%
PBT 64,216 58,436 51,408 24,140 43,438 61,450 47,274 5.23%
  YoY % 9.89% 13.67% 112.96% -44.43% -29.31% 29.99% -
  Horiz. % 135.84% 123.61% 108.74% 51.06% 91.89% 129.99% 100.00%
Tax -15,998 -16,196 -19,502 -8,028 -13,328 -19,880 -9,356 9.34%
  YoY % 1.22% 16.95% -142.92% 39.77% 32.96% -112.48% -
  Horiz. % 170.99% 173.11% 208.44% 85.81% 142.45% 212.48% 100.00%
NP 48,218 42,240 31,906 16,112 30,110 41,570 37,918 4.08%
  YoY % 14.15% 32.39% 98.03% -46.49% -27.57% 9.63% -
  Horiz. % 127.16% 111.40% 84.14% 42.49% 79.41% 109.63% 100.00%
NP to SH 48,206 43,156 32,414 16,198 24,020 37,564 34,856 5.55%
  YoY % 11.70% 33.14% 100.11% -32.56% -36.06% 7.77% -
  Horiz. % 138.30% 123.81% 92.99% 46.47% 68.91% 107.77% 100.00%
Tax Rate 24.91 % 27.72 % 37.94 % 33.26 % 30.68 % 32.35 % 19.79 % 3.91%
  YoY % -10.14% -26.94% 14.07% 8.41% -5.16% 63.47% -
  Horiz. % 125.87% 140.07% 191.71% 168.06% 155.03% 163.47% 100.00%
Total Cost 347,684 290,890 294,420 217,666 209,606 313,632 298,278 2.58%
  YoY % 19.52% -1.20% 35.26% 3.85% -33.17% 5.15% -
  Horiz. % 116.56% 97.52% 98.71% 72.97% 70.27% 105.15% 100.00%
Net Worth 534,726 446,260 433,929 424,103 408,559 415,739 386,944 5.53%
  YoY % 19.82% 2.84% 2.32% 3.80% -1.73% 7.44% -
  Horiz. % 138.19% 115.33% 112.14% 109.60% 105.59% 107.44% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 534,726 446,260 433,929 424,103 408,559 415,739 386,944 5.53%
  YoY % 19.82% 2.84% 2.32% 3.80% -1.73% 7.44% -
  Horiz. % 138.19% 115.33% 112.14% 109.60% 105.59% 107.44% 100.00%
NOSH 268,706 262,506 261,403 273,614 274,200 294,850 309,555 -2.33%
  YoY % 2.36% 0.42% -4.46% -0.21% -7.00% -4.75% -
  Horiz. % 86.80% 84.80% 84.44% 88.39% 88.58% 95.25% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 12.18 % 12.68 % 9.78 % 6.89 % 12.56 % 11.70 % 11.28 % 1.29%
  YoY % -3.94% 29.65% 41.94% -45.14% 7.35% 3.72% -
  Horiz. % 107.98% 112.41% 86.70% 61.08% 111.35% 103.72% 100.00%
ROE 9.02 % 9.67 % 7.47 % 3.82 % 5.88 % 9.04 % 9.01 % 0.02%
  YoY % -6.72% 29.45% 95.55% -35.03% -34.96% 0.33% -
  Horiz. % 100.11% 107.33% 82.91% 42.40% 65.26% 100.33% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 147.34 126.90 124.84 85.44 87.42 120.47 108.61 5.21%
  YoY % 16.11% 1.65% 46.11% -2.26% -27.43% 10.92% -
  Horiz. % 135.66% 116.84% 114.94% 78.67% 80.49% 110.92% 100.00%
EPS 17.94 16.44 12.40 5.92 8.76 12.74 11.26 8.06%
  YoY % 9.12% 32.58% 109.46% -32.42% -31.24% 13.14% -
  Horiz. % 159.33% 146.00% 110.12% 52.58% 77.80% 113.14% 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 1.9900 1.7000 1.6600 1.5500 1.4900 1.4100 1.2500 8.05%
  YoY % 17.06% 2.41% 7.10% 4.03% 5.67% 12.80% -
  Horiz. % 159.20% 136.00% 132.80% 124.00% 119.20% 112.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 65.92 55.47 54.34 38.93 39.91 59.14 55.98 2.76%
  YoY % 18.84% 2.08% 39.58% -2.46% -32.52% 5.64% -
  Horiz. % 117.76% 99.09% 97.07% 69.54% 71.29% 105.64% 100.00%
EPS 8.03 7.19 5.40 2.70 4.00 6.25 5.80 5.57%
  YoY % 11.68% 33.15% 100.00% -32.50% -36.00% 7.76% -
  Horiz. % 138.45% 123.97% 93.10% 46.55% 68.97% 107.76% 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 0.8904 0.7431 0.7225 0.7062 0.6803 0.6922 0.6443 5.53%
  YoY % 19.82% 2.85% 2.31% 3.81% -1.72% 7.43% -
  Horiz. % 138.20% 115.33% 112.14% 109.61% 105.59% 107.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.1800 0.8000 0.7200 0.9700 0.6400 0.7200 1.1400 -
P/RPS 0.80 0.63 0.58 1.14 0.73 0.60 1.05 -4.43%
  YoY % 26.98% 8.62% -49.12% 56.16% 21.67% -42.86% -
  Horiz. % 76.19% 60.00% 55.24% 108.57% 69.52% 57.14% 100.00%
P/EPS 6.58 4.87 5.81 16.39 7.31 5.65 10.12 -6.92%
  YoY % 35.11% -16.18% -64.55% 124.21% 29.38% -44.17% -
  Horiz. % 65.02% 48.12% 57.41% 161.96% 72.23% 55.83% 100.00%
EY 15.20 20.55 17.22 6.10 13.69 17.69 9.88 7.44%
  YoY % -26.03% 19.34% 182.30% -55.44% -22.61% 79.05% -
  Horiz. % 153.85% 208.00% 174.29% 61.74% 138.56% 179.05% 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 0.59 0.47 0.43 0.63 0.43 0.51 0.91 -6.96%
  YoY % 25.53% 9.30% -31.75% 46.51% -15.69% -43.96% -
  Horiz. % 64.84% 51.65% 47.25% 69.23% 47.25% 56.04% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 19/11/12 24/11/11 23/11/10 12/11/09 27/11/08 13/11/07 -
Price 1.1400 0.8100 0.7300 0.9700 0.6300 0.7200 1.0700 -
P/RPS 0.77 0.64 0.58 1.14 0.72 0.60 0.99 -4.10%
  YoY % 20.31% 10.34% -49.12% 58.33% 20.00% -39.39% -
  Horiz. % 77.78% 64.65% 58.59% 115.15% 72.73% 60.61% 100.00%
P/EPS 6.35 4.93 5.89 16.39 7.19 5.65 9.50 -6.49%
  YoY % 28.80% -16.30% -64.06% 127.96% 27.26% -40.53% -
  Horiz. % 66.84% 51.89% 62.00% 172.53% 75.68% 59.47% 100.00%
EY 15.74 20.30 16.99 6.10 13.90 17.69 10.52 6.94%
  YoY % -22.46% 19.48% 178.52% -56.12% -21.42% 68.16% -
  Horiz. % 149.62% 192.97% 161.50% 57.98% 132.13% 168.16% 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 0.57 0.48 0.44 0.63 0.42 0.51 0.86 -6.62%
  YoY % 18.75% 9.09% -30.16% 50.00% -17.65% -40.70% -
  Horiz. % 66.28% 55.81% 51.16% 73.26% 48.84% 59.30% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers