Highlights

[SYMLIFE] YoY Annualized Quarter Result on 2012-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 19-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     17.89%    YoY -     33.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 130,826 253,850 395,902 333,130 326,326 233,778 239,716 -9.60%
  YoY % -48.46% -35.88% 18.84% 2.09% 39.59% -2.48% -
  Horiz. % 54.58% 105.90% 165.15% 138.97% 136.13% 97.52% 100.00%
PBT 8,004 78,250 64,216 58,436 51,408 24,140 43,438 -24.56%
  YoY % -89.77% 21.85% 9.89% 13.67% 112.96% -44.43% -
  Horiz. % 18.43% 180.14% 147.83% 134.53% 118.35% 55.57% 100.00%
Tax -2,694 -12,204 -15,998 -16,196 -19,502 -8,028 -13,328 -23.38%
  YoY % 77.93% 23.72% 1.22% 16.95% -142.92% 39.77% -
  Horiz. % 20.21% 91.57% 120.03% 121.52% 146.32% 60.23% 100.00%
NP 5,310 66,046 48,218 42,240 31,906 16,112 30,110 -25.10%
  YoY % -91.96% 36.97% 14.15% 32.39% 98.03% -46.49% -
  Horiz. % 17.64% 219.35% 160.14% 140.29% 105.96% 53.51% 100.00%
NP to SH 8,286 66,748 48,206 43,156 32,414 16,198 24,020 -16.25%
  YoY % -87.59% 38.46% 11.70% 33.14% 100.11% -32.56% -
  Horiz. % 34.50% 277.89% 200.69% 179.67% 134.95% 67.44% 100.00%
Tax Rate 33.66 % 15.60 % 24.91 % 27.72 % 37.94 % 33.26 % 30.68 % 1.56%
  YoY % 115.77% -37.37% -10.14% -26.94% 14.07% 8.41% -
  Horiz. % 109.71% 50.85% 81.19% 90.35% 123.66% 108.41% 100.00%
Total Cost 125,516 187,804 347,684 290,890 294,420 217,666 209,606 -8.19%
  YoY % -33.17% -45.98% 19.52% -1.20% 35.26% 3.85% -
  Horiz. % 59.88% 89.60% 165.88% 138.78% 140.46% 103.85% 100.00%
Net Worth 597,493 595,258 534,726 446,260 433,929 424,103 408,559 6.54%
  YoY % 0.38% 11.32% 19.82% 2.84% 2.32% 3.80% -
  Horiz. % 146.24% 145.70% 130.88% 109.23% 106.21% 103.80% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 597,493 595,258 534,726 446,260 433,929 424,103 408,559 6.54%
  YoY % 0.38% 11.32% 19.82% 2.84% 2.32% 3.80% -
  Horiz. % 146.24% 145.70% 130.88% 109.23% 106.21% 103.80% 100.00%
NOSH 281,836 282,113 268,706 262,506 261,403 273,614 274,200 0.46%
  YoY % -0.10% 4.99% 2.36% 0.42% -4.46% -0.21% -
  Horiz. % 102.78% 102.89% 98.00% 95.73% 95.33% 99.79% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.06 % 26.02 % 12.18 % 12.68 % 9.78 % 6.89 % 12.56 % -17.15%
  YoY % -84.40% 113.63% -3.94% 29.65% 41.94% -45.14% -
  Horiz. % 32.32% 207.17% 96.97% 100.96% 77.87% 54.86% 100.00%
ROE 1.39 % 11.21 % 9.02 % 9.67 % 7.47 % 3.82 % 5.88 % -21.36%
  YoY % -87.60% 24.28% -6.72% 29.45% 95.55% -35.03% -
  Horiz. % 23.64% 190.65% 153.40% 164.46% 127.04% 64.97% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 46.42 89.98 147.34 126.90 124.84 85.44 87.42 -10.01%
  YoY % -48.41% -38.93% 16.11% 1.65% 46.11% -2.26% -
  Horiz. % 53.10% 102.93% 168.54% 145.16% 142.80% 97.74% 100.00%
EPS 2.94 23.66 17.94 16.44 12.40 5.92 8.76 -16.63%
  YoY % -87.57% 31.88% 9.12% 32.58% 109.46% -32.42% -
  Horiz. % 33.56% 270.09% 204.79% 187.67% 141.55% 67.58% 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 2.1200 2.1100 1.9900 1.7000 1.6600 1.5500 1.4900 6.05%
  YoY % 0.47% 6.03% 17.06% 2.41% 7.10% 4.03% -
  Horiz. % 142.28% 141.61% 133.56% 114.09% 111.41% 104.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 21.78 42.27 65.92 55.47 54.34 38.93 39.91 -9.60%
  YoY % -48.47% -35.88% 18.84% 2.08% 39.58% -2.46% -
  Horiz. % 54.57% 105.91% 165.17% 138.99% 136.16% 97.54% 100.00%
EPS 1.38 11.11 8.03 7.19 5.40 2.70 4.00 -16.25%
  YoY % -87.58% 38.36% 11.68% 33.15% 100.00% -32.50% -
  Horiz. % 34.50% 277.75% 200.75% 179.75% 135.00% 67.50% 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 0.9949 0.9912 0.8904 0.7431 0.7225 0.7062 0.6803 6.54%
  YoY % 0.37% 11.32% 19.82% 2.85% 2.31% 3.81% -
  Horiz. % 146.24% 145.70% 130.88% 109.23% 106.20% 103.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.6900 1.0700 1.1800 0.8000 0.7200 0.9700 0.6400 -
P/RPS 1.49 1.19 0.80 0.63 0.58 1.14 0.73 12.62%
  YoY % 25.21% 48.75% 26.98% 8.62% -49.12% 56.16% -
  Horiz. % 204.11% 163.01% 109.59% 86.30% 79.45% 156.16% 100.00%
P/EPS 23.47 4.52 6.58 4.87 5.81 16.39 7.31 21.45%
  YoY % 419.25% -31.31% 35.11% -16.18% -64.55% 124.21% -
  Horiz. % 321.07% 61.83% 90.01% 66.62% 79.48% 224.21% 100.00%
EY 4.26 22.11 15.20 20.55 17.22 6.10 13.69 -17.67%
  YoY % -80.73% 45.46% -26.03% 19.34% 182.30% -55.44% -
  Horiz. % 31.12% 161.50% 111.03% 150.11% 125.79% 44.56% 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 0.33 0.51 0.59 0.47 0.43 0.63 0.43 -4.31%
  YoY % -35.29% -13.56% 25.53% 9.30% -31.75% 46.51% -
  Horiz. % 76.74% 118.60% 137.21% 109.30% 100.00% 146.51% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 27/11/13 19/11/12 24/11/11 23/11/10 12/11/09 -
Price 0.8050 0.9700 1.1400 0.8100 0.7300 0.9700 0.6300 -
P/RPS 1.73 1.08 0.77 0.64 0.58 1.14 0.72 15.72%
  YoY % 60.19% 40.26% 20.31% 10.34% -49.12% 58.33% -
  Horiz. % 240.28% 150.00% 106.94% 88.89% 80.56% 158.33% 100.00%
P/EPS 27.38 4.10 6.35 4.93 5.89 16.39 7.19 24.95%
  YoY % 567.80% -35.43% 28.80% -16.30% -64.06% 127.96% -
  Horiz. % 380.81% 57.02% 88.32% 68.57% 81.92% 227.96% 100.00%
EY 3.65 24.39 15.74 20.30 16.99 6.10 13.90 -19.97%
  YoY % -85.03% 54.96% -22.46% 19.48% 178.52% -56.12% -
  Horiz. % 26.26% 175.47% 113.24% 146.04% 122.23% 43.88% 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 0.38 0.46 0.57 0.48 0.44 0.63 0.42 -1.65%
  YoY % -17.39% -19.30% 18.75% 9.09% -30.16% 50.00% -
  Horiz. % 90.48% 109.52% 135.71% 114.29% 104.76% 150.00% 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.
 


 

337  277  532  1129 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.395+0.275 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 
 THHEAVY 0.1350.00 

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