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 - 600,572
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 58.67 49.59 34.57 40.69 55.09 44.40 53.95 1.41%
  YoY % 18.31% 43.45% -15.04% -26.14% 24.08% -17.70% -
  Horiz. % 108.75% 91.92% 64.08% 75.42% 102.11% 82.30% 100.00%
EPS 15.77 6.02 2.31 3.97 4.62 8.09 10.56 6.91%
  YoY % 161.96% 160.61% -41.81% -14.07% -42.89% -23.39% -
  Horiz. % 149.34% 57.01% 21.87% 37.59% 43.75% 76.61% 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 0.8105 0.7231 0.7112 0.6886 0.6932 0.6796 0.6191 4.59%
  YoY % 12.09% 1.67% 3.28% -0.66% 2.00% 9.77% -
  Horiz. % 130.92% 116.80% 114.88% 111.23% 111.97% 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.
 


 

217  189  458  1398 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.98+0.03 
 XDL 0.150.00 
 ARMADA 0.39+0.005 
 MYEG 1.240.00 
 DGB 0.0650.00 
 PWRWELL 0.315+0.015 
 AIRASIA 1.17-0.02 
 JAG 0.04+0.005 
 HSI-C7Q 0.235+0.025 
Partners & Brokers