Highlights

[SYMLIFE] YoY Annualized Quarter Result on 2011-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     3.41%    YoY -     100.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 253,850 395,902 333,130 326,326 233,778 239,716 355,202 -5.44%
  YoY % -35.88% 18.84% 2.09% 39.59% -2.48% -32.51% -
  Horiz. % 71.47% 111.46% 93.79% 91.87% 65.82% 67.49% 100.00%
PBT 78,250 64,216 58,436 51,408 24,140 43,438 61,450 4.11%
  YoY % 21.85% 9.89% 13.67% 112.96% -44.43% -29.31% -
  Horiz. % 127.34% 104.50% 95.10% 83.66% 39.28% 70.69% 100.00%
Tax -12,204 -15,998 -16,196 -19,502 -8,028 -13,328 -19,880 -7.81%
  YoY % 23.72% 1.22% 16.95% -142.92% 39.77% 32.96% -
  Horiz. % 61.39% 80.47% 81.47% 98.10% 40.38% 67.04% 100.00%
NP 66,046 48,218 42,240 31,906 16,112 30,110 41,570 8.02%
  YoY % 36.97% 14.15% 32.39% 98.03% -46.49% -27.57% -
  Horiz. % 158.88% 115.99% 101.61% 76.75% 38.76% 72.43% 100.00%
NP to SH 66,748 48,206 43,156 32,414 16,198 24,020 37,564 10.05%
  YoY % 38.46% 11.70% 33.14% 100.11% -32.56% -36.06% -
  Horiz. % 177.69% 128.33% 114.89% 86.29% 43.12% 63.94% 100.00%
Tax Rate 15.60 % 24.91 % 27.72 % 37.94 % 33.26 % 30.68 % 32.35 % -11.44%
  YoY % -37.37% -10.14% -26.94% 14.07% 8.41% -5.16% -
  Horiz. % 48.22% 77.00% 85.69% 117.28% 102.81% 94.84% 100.00%
Total Cost 187,804 347,684 290,890 294,420 217,666 209,606 313,632 -8.19%
  YoY % -45.98% 19.52% -1.20% 35.26% 3.85% -33.17% -
  Horiz. % 59.88% 110.86% 92.75% 93.87% 69.40% 66.83% 100.00%
Net Worth 595,258 534,726 446,260 433,929 424,103 408,559 415,739 6.16%
  YoY % 11.32% 19.82% 2.84% 2.32% 3.80% -1.73% -
  Horiz. % 143.18% 128.62% 107.34% 104.38% 102.01% 98.27% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 595,258 534,726 446,260 433,929 424,103 408,559 415,739 6.16%
  YoY % 11.32% 19.82% 2.84% 2.32% 3.80% -1.73% -
  Horiz. % 143.18% 128.62% 107.34% 104.38% 102.01% 98.27% 100.00%
NOSH 282,113 268,706 262,506 261,403 273,614 274,200 294,850 -0.73%
  YoY % 4.99% 2.36% 0.42% -4.46% -0.21% -7.00% -
  Horiz. % 95.68% 91.13% 89.03% 88.66% 92.80% 93.00% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 26.02 % 12.18 % 12.68 % 9.78 % 6.89 % 12.56 % 11.70 % 14.24%
  YoY % 113.63% -3.94% 29.65% 41.94% -45.14% 7.35% -
  Horiz. % 222.39% 104.10% 108.38% 83.59% 58.89% 107.35% 100.00%
ROE 11.21 % 9.02 % 9.67 % 7.47 % 3.82 % 5.88 % 9.04 % 3.65%
  YoY % 24.28% -6.72% 29.45% 95.55% -35.03% -34.96% -
  Horiz. % 124.00% 99.78% 106.97% 82.63% 42.26% 65.04% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 89.98 147.34 126.90 124.84 85.44 87.42 120.47 -4.75%
  YoY % -38.93% 16.11% 1.65% 46.11% -2.26% -27.43% -
  Horiz. % 74.69% 122.30% 105.34% 103.63% 70.92% 72.57% 100.00%
EPS 23.66 17.94 16.44 12.40 5.92 8.76 12.74 10.86%
  YoY % 31.88% 9.12% 32.58% 109.46% -32.42% -31.24% -
  Horiz. % 185.71% 140.82% 129.04% 97.33% 46.47% 68.76% 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 2.1100 1.9900 1.7000 1.6600 1.5500 1.4900 1.4100 6.95%
  YoY % 6.03% 17.06% 2.41% 7.10% 4.03% 5.67% -
  Horiz. % 149.65% 141.13% 120.57% 117.73% 109.93% 105.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 42.27 65.92 55.47 54.34 38.93 39.91 59.14 -5.44%
  YoY % -35.88% 18.84% 2.08% 39.58% -2.46% -32.52% -
  Horiz. % 71.47% 111.46% 93.79% 91.88% 65.83% 67.48% 100.00%
EPS 11.11 8.03 7.19 5.40 2.70 4.00 6.25 10.06%
  YoY % 38.36% 11.68% 33.15% 100.00% -32.50% -36.00% -
  Horiz. % 177.76% 128.48% 115.04% 86.40% 43.20% 64.00% 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 0.9912 0.8904 0.7431 0.7225 0.7062 0.6803 0.6922 6.16%
  YoY % 11.32% 19.82% 2.85% 2.31% 3.81% -1.72% -
  Horiz. % 143.20% 128.63% 107.35% 104.38% 102.02% 98.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.0700 1.1800 0.8000 0.7200 0.9700 0.6400 0.7200 -
P/RPS 1.19 0.80 0.63 0.58 1.14 0.73 0.60 12.08%
  YoY % 48.75% 26.98% 8.62% -49.12% 56.16% 21.67% -
  Horiz. % 198.33% 133.33% 105.00% 96.67% 190.00% 121.67% 100.00%
P/EPS 4.52 6.58 4.87 5.81 16.39 7.31 5.65 -3.65%
  YoY % -31.31% 35.11% -16.18% -64.55% 124.21% 29.38% -
  Horiz. % 80.00% 116.46% 86.19% 102.83% 290.09% 129.38% 100.00%
EY 22.11 15.20 20.55 17.22 6.10 13.69 17.69 3.79%
  YoY % 45.46% -26.03% 19.34% 182.30% -55.44% -22.61% -
  Horiz. % 124.99% 85.92% 116.17% 97.34% 34.48% 77.39% 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 0.51 0.59 0.47 0.43 0.63 0.43 0.51 -
  YoY % -13.56% 25.53% 9.30% -31.75% 46.51% -15.69% -
  Horiz. % 100.00% 115.69% 92.16% 84.31% 123.53% 84.31% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 27/11/13 19/11/12 24/11/11 23/11/10 12/11/09 27/11/08 -
Price 0.9700 1.1400 0.8100 0.7300 0.9700 0.6300 0.7200 -
P/RPS 1.08 0.77 0.64 0.58 1.14 0.72 0.60 10.29%
  YoY % 40.26% 20.31% 10.34% -49.12% 58.33% 20.00% -
  Horiz. % 180.00% 128.33% 106.67% 96.67% 190.00% 120.00% 100.00%
P/EPS 4.10 6.35 4.93 5.89 16.39 7.19 5.65 -5.20%
  YoY % -35.43% 28.80% -16.30% -64.06% 127.96% 27.26% -
  Horiz. % 72.57% 112.39% 87.26% 104.25% 290.09% 127.26% 100.00%
EY 24.39 15.74 20.30 16.99 6.10 13.90 17.69 5.50%
  YoY % 54.96% -22.46% 19.48% 178.52% -56.12% -21.42% -
  Horiz. % 137.87% 88.98% 114.75% 96.04% 34.48% 78.58% 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 0.46 0.57 0.48 0.44 0.63 0.42 0.51 -1.70%
  YoY % -19.30% 18.75% 9.09% -30.16% 50.00% -17.65% -
  Horiz. % 90.20% 111.76% 94.12% 86.27% 123.53% 82.35% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【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?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers