Highlights

[SYMLIFE] YoY Annualized Quarter Result on 2011-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 23-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -10.92%    YoY -     -55.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 391,191 406,906 341,136 243,780 257,473 292,044 293,787 4.89%
  YoY % -3.86% 19.28% 39.94% -5.32% -11.84% -0.59% -
  Horiz. % 133.15% 138.50% 116.12% 82.98% 87.64% 99.41% 100.00%
PBT 64,392 109,951 61,616 20,324 50,704 38,113 58,060 1.74%
  YoY % -41.44% 78.45% 203.17% -59.92% 33.04% -34.36% -
  Horiz. % 110.91% 189.37% 106.12% 35.01% 87.33% 65.64% 100.00%
Tax -13,478 -24,053 -14,737 -8,434 -16,317 -14,603 -9,605 5.81%
  YoY % 43.97% -63.22% -74.73% 48.31% -11.74% -52.04% -
  Horiz. % 140.32% 250.42% 153.43% 87.81% 169.88% 152.04% 100.00%
NP 50,914 85,898 46,879 11,890 34,387 23,510 48,455 0.83%
  YoY % -40.73% 83.23% 294.27% -65.42% 46.27% -51.48% -
  Horiz. % 105.07% 177.27% 96.75% 24.54% 70.97% 48.52% 100.00%
NP to SH 51,453 86,591 47,435 12,359 27,726 18,343 46,704 1.63%
  YoY % -40.58% 82.55% 283.81% -55.42% 51.15% -60.72% -
  Horiz. % 110.17% 185.40% 101.57% 26.46% 59.37% 39.28% 100.00%
Tax Rate 20.93 % 21.88 % 23.92 % 41.50 % 32.18 % 38.32 % 16.54 % 4.00%
  YoY % -4.34% -8.53% -42.36% 28.96% -16.02% 131.68% -
  Horiz. % 126.54% 132.29% 144.62% 250.91% 194.56% 231.68% 100.00%
Total Cost 340,277 321,008 294,257 231,890 223,086 268,534 245,332 5.60%
  YoY % 6.00% 9.09% 26.90% 3.95% -16.92% 9.46% -
  Horiz. % 138.70% 130.85% 119.94% 94.52% 90.93% 109.46% 100.00%
Net Worth 547,478 504,413 454,293 429,951 421,932 420,179 414,064 4.76%
  YoY % 8.54% 11.03% 5.66% 1.90% 0.42% 1.48% -
  Horiz. % 132.22% 121.82% 109.72% 103.84% 101.90% 101.48% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 110 79 - 5,477 8,219 4,346 9,133 -52.10%
  YoY % 38.17% 0.00% 0.00% -33.36% 89.10% -52.41% -
  Horiz. % 1.20% 0.87% 0.00% 59.97% 89.99% 47.59% 100.00%
Div Payout % 0.21 % 0.09 % - % 44.32 % 29.65 % 23.70 % 19.56 % -53.02%
  YoY % 133.33% 0.00% 0.00% 49.48% 25.11% 21.17% -
  Horiz. % 1.07% 0.46% 0.00% 226.58% 151.58% 121.17% 100.00%
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 547,478 504,413 454,293 429,951 421,932 420,179 414,064 4.76%
  YoY % 8.54% 11.03% 5.66% 1.90% 0.42% 1.48% -
  Horiz. % 132.22% 121.82% 109.72% 103.84% 101.90% 101.48% 100.00%
NOSH 275,114 265,480 259,596 273,854 273,982 289,778 304,458 -1.67%
  YoY % 3.63% 2.27% -5.21% -0.05% -5.45% -4.82% -
  Horiz. % 90.36% 87.20% 85.26% 89.95% 89.99% 95.18% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 13.02 % 21.11 % 13.74 % 4.88 % 13.36 % 8.05 % 16.49 % -3.86%
  YoY % -38.32% 53.64% 181.56% -63.47% 65.96% -51.18% -
  Horiz. % 78.96% 128.02% 83.32% 29.59% 81.02% 48.82% 100.00%
ROE 9.40 % 17.17 % 10.44 % 2.87 % 6.57 % 4.37 % 11.28 % -2.99%
  YoY % -45.25% 64.46% 263.76% -56.32% 50.34% -61.26% -
  Horiz. % 83.33% 152.22% 92.55% 25.44% 58.24% 38.74% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 142.19 153.27 131.41 89.02 93.97 100.78 96.49 6.67%
  YoY % -7.23% 16.63% 47.62% -5.27% -6.76% 4.45% -
  Horiz. % 147.36% 158.85% 136.19% 92.26% 97.39% 104.45% 100.00%
EPS 18.71 32.61 18.27 4.51 10.12 6.33 15.34 3.36%
  YoY % -42.62% 78.49% 305.10% -55.43% 59.87% -58.74% -
  Horiz. % 121.97% 212.58% 119.10% 29.40% 65.97% 41.26% 100.00%
DPS 0.04 0.03 0.00 2.00 3.00 1.50 3.00 -51.29%
  YoY % 33.33% 0.00% 0.00% -33.33% 100.00% -50.00% -
  Horiz. % 1.33% 1.00% 0.00% 66.67% 100.00% 50.00% 100.00%
NAPS 1.9900 1.9000 1.7500 1.5700 1.5400 1.4500 1.3600 6.55%
  YoY % 4.74% 8.57% 11.46% 1.95% 6.21% 6.62% -
  Horiz. % 146.32% 139.71% 128.68% 115.44% 113.24% 106.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 65.14 67.75 56.80 40.59 42.87 48.63 48.92 4.89%
  YoY % -3.85% 19.28% 39.94% -5.32% -11.84% -0.59% -
  Horiz. % 133.16% 138.49% 116.11% 82.97% 87.63% 99.41% 100.00%
EPS 8.57 14.42 7.90 2.06 4.62 3.05 7.78 1.62%
  YoY % -40.57% 82.53% 283.50% -55.41% 51.48% -60.80% -
  Horiz. % 110.15% 185.35% 101.54% 26.48% 59.38% 39.20% 100.00%
DPS 0.02 0.01 0.00 0.91 1.37 0.72 1.52 -51.40%
  YoY % 100.00% 0.00% 0.00% -33.58% 90.28% -52.63% -
  Horiz. % 1.32% 0.66% 0.00% 59.87% 90.13% 47.37% 100.00%
NAPS 0.9116 0.8399 0.7564 0.7159 0.7026 0.6996 0.6894 4.76%
  YoY % 8.54% 11.04% 5.66% 1.89% 0.43% 1.48% -
  Horiz. % 132.23% 121.83% 109.72% 103.84% 101.91% 101.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.9650 0.9150 0.7600 1.1100 0.6500 0.5400 0.8600 -
P/RPS 0.68 0.60 0.58 1.25 0.69 0.54 0.89 -4.38%
  YoY % 13.33% 3.45% -53.60% 81.16% 27.78% -39.33% -
  Horiz. % 76.40% 67.42% 65.17% 140.45% 77.53% 60.67% 100.00%
P/EPS 5.16 2.81 4.16 24.60 6.42 8.53 5.61 -1.38%
  YoY % 83.63% -32.45% -83.09% 283.18% -24.74% 52.05% -
  Horiz. % 91.98% 50.09% 74.15% 438.50% 114.44% 152.05% 100.00%
EY 19.38 35.65 24.04 4.07 15.57 11.72 17.84 1.39%
  YoY % -45.64% 48.29% 490.66% -73.86% 32.85% -34.30% -
  Horiz. % 108.63% 199.83% 134.75% 22.81% 87.28% 65.70% 100.00%
DY 0.04 0.03 0.00 1.80 4.62 2.78 3.49 -52.50%
  YoY % 33.33% 0.00% 0.00% -61.04% 66.19% -20.34% -
  Horiz. % 1.15% 0.86% 0.00% 51.58% 132.38% 79.66% 100.00%
P/NAPS 0.48 0.48 0.43 0.71 0.42 0.37 0.63 -4.43%
  YoY % 0.00% 11.63% -39.44% 69.05% 13.51% -41.27% -
  Horiz. % 76.19% 76.19% 68.25% 112.70% 66.67% 58.73% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 29/05/13 29/05/12 23/05/11 26/05/10 27/05/09 03/06/08 -
Price 1.0300 1.1400 0.7000 1.0000 0.6500 0.6000 0.8100 -
P/RPS 0.72 0.74 0.53 1.12 0.69 0.60 0.84 -2.54%
  YoY % -2.70% 39.62% -52.68% 62.32% 15.00% -28.57% -
  Horiz. % 85.71% 88.10% 63.10% 133.33% 82.14% 71.43% 100.00%
P/EPS 5.51 3.50 3.83 22.16 6.42 9.48 5.28 0.71%
  YoY % 57.43% -8.62% -82.72% 245.17% -32.28% 79.55% -
  Horiz. % 104.36% 66.29% 72.54% 419.70% 121.59% 179.55% 100.00%
EY 18.16 28.61 26.10 4.51 15.57 10.55 18.94 -0.70%
  YoY % -36.53% 9.62% 478.71% -71.03% 47.58% -44.30% -
  Horiz. % 95.88% 151.06% 137.80% 23.81% 82.21% 55.70% 100.00%
DY 0.04 0.03 0.00 2.00 4.62 2.50 3.70 -52.96%
  YoY % 33.33% 0.00% 0.00% -56.71% 84.80% -32.43% -
  Horiz. % 1.08% 0.81% 0.00% 54.05% 124.86% 67.57% 100.00%
P/NAPS 0.52 0.60 0.40 0.64 0.42 0.41 0.60 -2.36%
  YoY % -13.33% 50.00% -37.50% 52.38% 2.44% -31.67% -
  Horiz. % 86.67% 100.00% 66.67% 106.67% 70.00% 68.33% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers