Highlights

[SYMLIFE] YoY Annualized Quarter Result on 2009-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     -0.72%    YoY -     -14.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 352,350 297,821 207,626 244,398 330,849 266,669 324,006 1.41%
  YoY % 18.31% 43.44% -15.05% -26.13% 24.07% -17.70% -
  Horiz. % 108.75% 91.92% 64.08% 75.43% 102.11% 82.30% 100.00%
PBT 119,856 53,337 20,673 45,396 48,221 56,222 79,757 7.02%
  YoY % 124.71% 158.00% -54.46% -5.86% -14.23% -29.51% -
  Horiz. % 150.28% 66.87% 25.92% 56.92% 60.46% 70.49% 100.00%
Tax -26,038 -17,658 -6,888 -14,554 -15,512 -4,421 -14,542 10.19%
  YoY % -47.46% -156.37% 52.67% 6.17% -250.84% 69.60% -
  Horiz. % 179.05% 121.43% 47.36% 100.08% 106.67% 30.40% 100.00%
NP 93,817 35,678 13,785 30,841 32,709 51,801 65,214 6.24%
  YoY % 162.95% 158.82% -55.30% -5.71% -36.86% -20.57% -
  Horiz. % 143.86% 54.71% 21.14% 47.29% 50.16% 79.43% 100.00%
NP to SH 94,737 36,164 13,873 23,846 27,756 48,608 63,429 6.91%
  YoY % 161.97% 160.67% -41.82% -14.08% -42.90% -23.37% -
  Horiz. % 149.36% 57.01% 21.87% 37.60% 43.76% 76.63% 100.00%
Tax Rate 21.72 % 33.11 % 33.32 % 32.06 % 32.17 % 7.86 % 18.23 % 2.96%
  YoY % -34.40% -0.63% 3.93% -0.34% 309.29% -56.88% -
  Horiz. % 119.14% 181.62% 182.78% 175.86% 176.47% 43.12% 100.00%
Total Cost 258,533 262,142 193,841 213,557 298,140 214,868 258,792 -0.02%
  YoY % -1.38% 35.24% -9.23% -28.37% 38.75% -16.97% -
  Horiz. % 99.90% 101.29% 74.90% 82.52% 115.20% 83.03% 100.00%
Net Worth 486,736 434,280 427,152 413,573 416,340 408,135 371,805 4.59%
  YoY % 12.08% 1.67% 3.28% -0.66% 2.01% 9.77% -
  Horiz. % 130.91% 116.80% 114.89% 111.23% 111.98% 109.77% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 486,736 434,280 427,152 413,573 416,340 408,135 371,805 4.59%
  YoY % 12.08% 1.67% 3.28% -0.66% 2.01% 9.77% -
  Horiz. % 130.91% 116.80% 114.89% 111.23% 111.98% 109.77% 100.00%
NOSH 264,530 260,047 273,815 273,889 293,197 306,868 317,782 -3.01%
  YoY % 1.72% -5.03% -0.03% -6.59% -4.46% -3.43% -
  Horiz. % 83.24% 81.83% 86.16% 86.19% 92.26% 96.57% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 26.63 % 11.98 % 6.64 % 12.62 % 9.89 % 19.43 % 20.13 % 4.77%
  YoY % 122.29% 80.42% -47.39% 27.60% -49.10% -3.48% -
  Horiz. % 132.29% 59.51% 32.99% 62.69% 49.13% 96.52% 100.00%
ROE 19.46 % 8.33 % 3.25 % 5.77 % 6.67 % 11.91 % 17.06 % 2.22%
  YoY % 133.61% 156.31% -43.67% -13.49% -44.00% -30.19% -
  Horiz. % 114.07% 48.83% 19.05% 33.82% 39.10% 69.81% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 133.20 114.53 75.83 89.23 112.84 86.90 101.96 4.55%
  YoY % 16.30% 51.04% -15.02% -20.92% 29.85% -14.77% -
  Horiz. % 130.64% 112.33% 74.37% 87.51% 110.67% 85.23% 100.00%
EPS 35.81 13.91 5.07 8.71 9.47 15.84 19.96 10.22%
  YoY % 157.44% 174.36% -41.79% -8.03% -40.21% -20.64% -
  Horiz. % 179.41% 69.69% 25.40% 43.64% 47.44% 79.36% 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 1.8400 1.6700 1.5600 1.5100 1.4200 1.3300 1.1700 7.83%
  YoY % 10.18% 7.05% 3.31% 6.34% 6.77% 13.68% -
  Horiz. % 157.26% 142.74% 133.33% 129.06% 121.37% 113.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 55.77 47.14 32.86 38.68 52.37 42.21 51.28 1.41%
  YoY % 18.31% 43.46% -15.05% -26.14% 24.07% -17.69% -
  Horiz. % 108.76% 91.93% 64.08% 75.43% 102.13% 82.31% 100.00%
EPS 14.99 5.72 2.20 3.77 4.39 7.69 10.04 6.90%
  YoY % 162.06% 160.00% -41.64% -14.12% -42.91% -23.41% -
  Horiz. % 149.30% 56.97% 21.91% 37.55% 43.73% 76.59% 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 0.7704 0.6874 0.6761 0.6546 0.6590 0.6460 0.5885 4.59%
  YoY % 12.07% 1.67% 3.28% -0.67% 2.01% 9.77% -
  Horiz. % 130.91% 116.81% 114.89% 111.23% 111.98% 109.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.8100 0.7300 1.0500 0.6000 0.7000 1.0400 0.8100 -
P/RPS 0.61 0.64 1.38 0.67 0.62 1.20 0.79 -4.21%
  YoY % -4.69% -53.62% 105.97% 8.06% -48.33% 51.90% -
  Horiz. % 77.22% 81.01% 174.68% 84.81% 78.48% 151.90% 100.00%
P/EPS 2.26 5.25 20.72 6.89 7.39 6.57 4.06 -9.29%
  YoY % -56.95% -74.66% 200.73% -6.77% 12.48% 61.82% -
  Horiz. % 55.67% 129.31% 510.34% 169.70% 182.02% 161.82% 100.00%
EY 44.21 19.05 4.83 14.51 13.52 15.23 24.64 10.22%
  YoY % 132.07% 294.41% -66.71% 7.32% -11.23% -38.19% -
  Horiz. % 179.42% 77.31% 19.60% 58.89% 54.87% 61.81% 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 0.44 0.67 0.40 0.49 0.78 0.69 -7.22%
  YoY % 0.00% -34.33% 67.50% -18.37% -37.18% 13.04% -
  Horiz. % 63.77% 63.77% 97.10% 57.97% 71.01% 113.04% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 24/02/11 24/02/10 26/02/09 28/02/08 28/02/07 -
Price 0.8100 0.8000 1.1500 0.6200 0.5600 0.8900 0.8800 -
P/RPS 0.61 0.70 1.52 0.69 0.50 1.02 0.86 -5.56%
  YoY % -12.86% -53.95% 120.29% 38.00% -50.98% 18.60% -
  Horiz. % 70.93% 81.40% 176.74% 80.23% 58.14% 118.60% 100.00%
P/EPS 2.26 5.75 22.70 7.12 5.92 5.62 4.41 -10.53%
  YoY % -60.70% -74.67% 218.82% 20.27% 5.34% 27.44% -
  Horiz. % 51.25% 130.39% 514.74% 161.45% 134.24% 127.44% 100.00%
EY 44.21 17.38 4.41 14.04 16.90 17.80 22.68 11.76%
  YoY % 154.37% 294.10% -68.59% -16.92% -5.06% -21.52% -
  Horiz. % 194.93% 76.63% 19.44% 61.90% 74.51% 78.48% 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 0.48 0.74 0.41 0.39 0.67 0.75 -8.50%
  YoY % -8.33% -35.14% 80.49% 5.13% -41.79% -10.67% -
  Horiz. % 58.67% 64.00% 98.67% 54.67% 52.00% 89.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS