Highlights

[SYMLIFE] YoY Annualized Quarter Result on 2010-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     16.27%    YoY -     51.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 406,906 341,136 243,780 257,473 292,044 293,787 325,326 3.80%
  YoY % 19.28% 39.94% -5.32% -11.84% -0.59% -9.69% -
  Horiz. % 125.08% 104.86% 74.93% 79.14% 89.77% 90.31% 100.00%
PBT 109,951 61,616 20,324 50,704 38,113 58,060 83,104 4.77%
  YoY % 78.45% 203.17% -59.92% 33.04% -34.36% -30.14% -
  Horiz. % 132.31% 74.14% 24.46% 61.01% 45.86% 69.86% 100.00%
Tax -24,053 -14,737 -8,434 -16,317 -14,603 -9,605 -19,479 3.57%
  YoY % -63.22% -74.73% 48.31% -11.74% -52.04% 50.69% -
  Horiz. % 123.48% 75.66% 43.30% 83.77% 74.97% 49.31% 100.00%
NP 85,898 46,879 11,890 34,387 23,510 48,455 63,625 5.13%
  YoY % 83.23% 294.27% -65.42% 46.27% -51.48% -23.84% -
  Horiz. % 135.01% 73.68% 18.69% 54.05% 36.95% 76.16% 100.00%
NP to SH 86,591 47,435 12,359 27,726 18,343 46,704 61,921 5.74%
  YoY % 82.55% 283.81% -55.42% 51.15% -60.72% -24.57% -
  Horiz. % 139.84% 76.61% 19.96% 44.78% 29.62% 75.43% 100.00%
Tax Rate 21.88 % 23.92 % 41.50 % 32.18 % 38.32 % 16.54 % 23.44 % -1.14%
  YoY % -8.53% -42.36% 28.96% -16.02% 131.68% -29.44% -
  Horiz. % 93.34% 102.05% 177.05% 137.29% 163.48% 70.56% 100.00%
Total Cost 321,008 294,257 231,890 223,086 268,534 245,332 261,701 3.46%
  YoY % 9.09% 26.90% 3.95% -16.92% 9.46% -6.25% -
  Horiz. % 122.66% 112.44% 88.61% 85.24% 102.61% 93.75% 100.00%
Net Worth 504,413 454,293 429,951 421,932 420,179 414,064 383,441 4.67%
  YoY % 11.03% 5.66% 1.90% 0.42% 1.48% 7.99% -
  Horiz. % 131.55% 118.48% 112.13% 110.04% 109.58% 107.99% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 79 - 5,477 8,219 4,346 9,133 7,922 -53.51%
  YoY % 0.00% 0.00% -33.36% 89.10% -52.41% 15.29% -
  Horiz. % 1.01% 0.00% 69.13% 103.75% 54.87% 115.29% 100.00%
Div Payout % 0.09 % - % 44.32 % 29.65 % 23.70 % 19.56 % 12.79 % -56.19%
  YoY % 0.00% 0.00% 49.48% 25.11% 21.17% 52.93% -
  Horiz. % 0.70% 0.00% 346.52% 231.82% 185.30% 152.93% 100.00%
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 504,413 454,293 429,951 421,932 420,179 414,064 383,441 4.67%
  YoY % 11.03% 5.66% 1.90% 0.42% 1.48% 7.99% -
  Horiz. % 131.55% 118.48% 112.13% 110.04% 109.58% 107.99% 100.00%
NOSH 265,480 259,596 273,854 273,982 289,778 304,458 316,893 -2.90%
  YoY % 2.27% -5.21% -0.05% -5.45% -4.82% -3.92% -
  Horiz. % 83.78% 81.92% 86.42% 86.46% 91.44% 96.08% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 21.11 % 13.74 % 4.88 % 13.36 % 8.05 % 16.49 % 19.56 % 1.28%
  YoY % 53.64% 181.56% -63.47% 65.96% -51.18% -15.70% -
  Horiz. % 107.92% 70.25% 24.95% 68.30% 41.16% 84.30% 100.00%
ROE 17.17 % 10.44 % 2.87 % 6.57 % 4.37 % 11.28 % 16.15 % 1.03%
  YoY % 64.46% 263.76% -56.32% 50.34% -61.26% -30.15% -
  Horiz. % 106.32% 64.64% 17.77% 40.68% 27.06% 69.85% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 153.27 131.41 89.02 93.97 100.78 96.49 102.66 6.90%
  YoY % 16.63% 47.62% -5.27% -6.76% 4.45% -6.01% -
  Horiz. % 149.30% 128.01% 86.71% 91.54% 98.17% 93.99% 100.00%
EPS 32.61 18.27 4.51 10.12 6.33 15.34 19.54 8.90%
  YoY % 78.49% 305.10% -55.43% 59.87% -58.74% -21.49% -
  Horiz. % 166.89% 93.50% 23.08% 51.79% 32.40% 78.51% 100.00%
DPS 0.03 0.00 2.00 3.00 1.50 3.00 2.50 -52.12%
  YoY % 0.00% 0.00% -33.33% 100.00% -50.00% 20.00% -
  Horiz. % 1.20% 0.00% 80.00% 120.00% 60.00% 120.00% 100.00%
NAPS 1.9000 1.7500 1.5700 1.5400 1.4500 1.3600 1.2100 7.80%
  YoY % 8.57% 11.46% 1.95% 6.21% 6.62% 12.40% -
  Horiz. % 157.02% 144.63% 129.75% 127.27% 119.83% 112.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 64.40 53.99 38.58 40.75 46.22 46.50 51.49 3.80%
  YoY % 19.28% 39.94% -5.33% -11.83% -0.60% -9.69% -
  Horiz. % 125.07% 104.86% 74.93% 79.14% 89.76% 90.31% 100.00%
EPS 13.71 7.51 1.96 4.39 2.90 7.39 9.80 5.75%
  YoY % 82.56% 283.16% -55.35% 51.38% -60.76% -24.59% -
  Horiz. % 139.90% 76.63% 20.00% 44.80% 29.59% 75.41% 100.00%
DPS 0.01 0.00 0.87 1.30 0.69 1.45 1.25 -55.25%
  YoY % 0.00% 0.00% -33.08% 88.41% -52.41% 16.00% -
  Horiz. % 0.80% 0.00% 69.60% 104.00% 55.20% 116.00% 100.00%
NAPS 0.7984 0.7190 0.6805 0.6678 0.6650 0.6554 0.6069 4.67%
  YoY % 11.04% 5.66% 1.90% 0.42% 1.46% 7.99% -
  Horiz. % 131.55% 118.47% 112.13% 110.03% 109.57% 107.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.9150 0.7600 1.1100 0.6500 0.5400 0.8600 0.9300 -
P/RPS 0.60 0.58 1.25 0.69 0.54 0.89 0.91 -6.70%
  YoY % 3.45% -53.60% 81.16% 27.78% -39.33% -2.20% -
  Horiz. % 65.93% 63.74% 137.36% 75.82% 59.34% 97.80% 100.00%
P/EPS 2.81 4.16 24.60 6.42 8.53 5.61 4.76 -8.40%
  YoY % -32.45% -83.09% 283.18% -24.74% 52.05% 17.86% -
  Horiz. % 59.03% 87.39% 516.81% 134.87% 179.20% 117.86% 100.00%
EY 35.65 24.04 4.07 15.57 11.72 17.84 21.01 9.20%
  YoY % 48.29% 490.66% -73.86% 32.85% -34.30% -15.09% -
  Horiz. % 169.68% 114.42% 19.37% 74.11% 55.78% 84.91% 100.00%
DY 0.03 0.00 1.80 4.62 2.78 3.49 2.69 -52.70%
  YoY % 0.00% 0.00% -61.04% 66.19% -20.34% 29.74% -
  Horiz. % 1.12% 0.00% 66.91% 171.75% 103.35% 129.74% 100.00%
P/NAPS 0.48 0.43 0.71 0.42 0.37 0.63 0.77 -7.57%
  YoY % 11.63% -39.44% 69.05% 13.51% -41.27% -18.18% -
  Horiz. % 62.34% 55.84% 92.21% 54.55% 48.05% 81.82% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 29/05/12 23/05/11 26/05/10 27/05/09 03/06/08 31/05/07 -
Price 1.1400 0.7000 1.0000 0.6500 0.6000 0.8100 0.9200 -
P/RPS 0.74 0.53 1.12 0.69 0.60 0.84 0.90 -3.21%
  YoY % 39.62% -52.68% 62.32% 15.00% -28.57% -6.67% -
  Horiz. % 82.22% 58.89% 124.44% 76.67% 66.67% 93.33% 100.00%
P/EPS 3.50 3.83 22.16 6.42 9.48 5.28 4.71 -4.82%
  YoY % -8.62% -82.72% 245.17% -32.28% 79.55% 12.10% -
  Horiz. % 74.31% 81.32% 470.49% 136.31% 201.27% 112.10% 100.00%
EY 28.61 26.10 4.51 15.57 10.55 18.94 21.24 5.09%
  YoY % 9.62% 478.71% -71.03% 47.58% -44.30% -10.83% -
  Horiz. % 134.70% 122.88% 21.23% 73.31% 49.67% 89.17% 100.00%
DY 0.03 0.00 2.00 4.62 2.50 3.70 2.72 -52.79%
  YoY % 0.00% 0.00% -56.71% 84.80% -32.43% 36.03% -
  Horiz. % 1.10% 0.00% 73.53% 169.85% 91.91% 136.03% 100.00%
P/NAPS 0.60 0.40 0.64 0.42 0.41 0.60 0.76 -3.86%
  YoY % 50.00% -37.50% 52.38% 2.44% -31.67% -21.05% -
  Horiz. % 78.95% 52.63% 84.21% 55.26% 53.95% 78.95% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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