Highlights

[SYMLIFE] YoY Cumulative Quarter Result on 2010-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 23-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     60.22%    YoY -     -32.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 197,951 166,565 163,163 116,889 119,858 177,601 168,098 2.76%
  YoY % 18.84% 2.09% 39.59% -2.48% -32.51% 5.65% -
  Horiz. % 117.76% 99.09% 97.06% 69.54% 71.30% 105.65% 100.00%
PBT 32,108 29,218 25,704 12,070 21,719 30,725 23,637 5.23%
  YoY % 9.89% 13.67% 112.96% -44.43% -29.31% 29.99% -
  Horiz. % 135.84% 123.61% 108.74% 51.06% 91.89% 129.99% 100.00%
Tax -7,999 -8,098 -9,751 -4,014 -6,664 -9,940 -4,678 9.34%
  YoY % 1.22% 16.95% -142.92% 39.77% 32.96% -112.48% -
  Horiz. % 170.99% 173.11% 208.44% 85.81% 142.45% 212.48% 100.00%
NP 24,109 21,120 15,953 8,056 15,055 20,785 18,959 4.08%
  YoY % 14.15% 32.39% 98.03% -46.49% -27.57% 9.63% -
  Horiz. % 127.16% 111.40% 84.14% 42.49% 79.41% 109.63% 100.00%
NP to SH 24,103 21,578 16,207 8,099 12,010 18,782 17,428 5.55%
  YoY % 11.70% 33.14% 100.11% -32.56% -36.06% 7.77% -
  Horiz. % 138.30% 123.81% 92.99% 46.47% 68.91% 107.77% 100.00%
Tax Rate 24.91 % 27.72 % 37.94 % 33.26 % 30.68 % 32.35 % 19.79 % 3.91%
  YoY % -10.14% -26.94% 14.07% 8.41% -5.16% 63.47% -
  Horiz. % 125.87% 140.07% 191.71% 168.06% 155.03% 163.47% 100.00%
Total Cost 173,842 145,445 147,210 108,833 104,803 156,816 149,139 2.58%
  YoY % 19.52% -1.20% 35.26% 3.85% -33.17% 5.15% -
  Horiz. % 116.56% 97.52% 98.71% 72.97% 70.27% 105.15% 100.00%
Net Worth 534,726 446,260 433,929 424,103 408,559 415,739 386,944 5.53%
  YoY % 19.82% 2.84% 2.32% 3.80% -1.73% 7.44% -
  Horiz. % 138.19% 115.33% 112.14% 109.60% 105.59% 107.44% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 534,726 446,260 433,929 424,103 408,559 415,739 386,944 5.53%
  YoY % 19.82% 2.84% 2.32% 3.80% -1.73% 7.44% -
  Horiz. % 138.19% 115.33% 112.14% 109.60% 105.59% 107.44% 100.00%
NOSH 268,706 262,506 261,403 273,614 274,200 294,850 309,555 -2.33%
  YoY % 2.36% 0.42% -4.46% -0.21% -7.00% -4.75% -
  Horiz. % 86.80% 84.80% 84.44% 88.39% 88.58% 95.25% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 12.18 % 12.68 % 9.78 % 6.89 % 12.56 % 11.70 % 11.28 % 1.29%
  YoY % -3.94% 29.65% 41.94% -45.14% 7.35% 3.72% -
  Horiz. % 107.98% 112.41% 86.70% 61.08% 111.35% 103.72% 100.00%
ROE 4.51 % 4.84 % 3.73 % 1.91 % 2.94 % 4.52 % 4.50 % 0.04%
  YoY % -6.82% 29.76% 95.29% -35.03% -34.96% 0.44% -
  Horiz. % 100.22% 107.56% 82.89% 42.44% 65.33% 100.44% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 73.67 63.45 62.42 42.72 43.71 60.23 54.30 5.21%
  YoY % 16.11% 1.65% 46.11% -2.26% -27.43% 10.92% -
  Horiz. % 135.67% 116.85% 114.95% 78.67% 80.50% 110.92% 100.00%
EPS 8.97 8.22 6.20 2.96 4.38 6.37 5.63 8.06%
  YoY % 9.12% 32.58% 109.46% -32.42% -31.24% 13.14% -
  Horiz. % 159.33% 146.00% 110.12% 52.58% 77.80% 113.14% 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 1.9900 1.7000 1.6600 1.5500 1.4900 1.4100 1.2500 8.05%
  YoY % 17.06% 2.41% 7.10% 4.03% 5.67% 12.80% -
  Horiz. % 159.20% 136.00% 132.80% 124.00% 119.20% 112.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 32.96 27.73 27.17 19.46 19.96 29.57 27.99 2.76%
  YoY % 18.86% 2.06% 39.62% -2.51% -32.50% 5.64% -
  Horiz. % 117.76% 99.07% 97.07% 69.52% 71.31% 105.64% 100.00%
EPS 4.01 3.59 2.70 1.35 2.00 3.13 2.90 5.54%
  YoY % 11.70% 32.96% 100.00% -32.50% -36.10% 7.93% -
  Horiz. % 138.28% 123.79% 93.10% 46.55% 68.97% 107.93% 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 0.8904 0.7431 0.7225 0.7062 0.6803 0.6922 0.6443 5.53%
  YoY % 19.82% 2.85% 2.31% 3.81% -1.72% 7.43% -
  Horiz. % 138.20% 115.33% 112.14% 109.61% 105.59% 107.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.1800 0.8000 0.7200 0.9700 0.6400 0.7200 1.1400 -
P/RPS 1.60 1.26 1.15 2.27 1.46 1.20 2.10 -4.43%
  YoY % 26.98% 9.57% -49.34% 55.48% 21.67% -42.86% -
  Horiz. % 76.19% 60.00% 54.76% 108.10% 69.52% 57.14% 100.00%
P/EPS 13.15 9.73 11.61 32.77 14.61 11.30 20.25 -6.94%
  YoY % 35.15% -16.19% -64.57% 124.30% 29.29% -44.20% -
  Horiz. % 64.94% 48.05% 57.33% 161.83% 72.15% 55.80% 100.00%
EY 7.60 10.28 8.61 3.05 6.84 8.85 4.94 7.44%
  YoY % -26.07% 19.40% 182.30% -55.41% -22.71% 79.15% -
  Horiz. % 153.85% 208.10% 174.29% 61.74% 138.46% 179.15% 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 0.59 0.47 0.43 0.63 0.43 0.51 0.91 -6.96%
  YoY % 25.53% 9.30% -31.75% 46.51% -15.69% -43.96% -
  Horiz. % 64.84% 51.65% 47.25% 69.23% 47.25% 56.04% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 19/11/12 24/11/11 23/11/10 12/11/09 27/11/08 13/11/07 -
Price 1.1400 0.8100 0.7300 0.9700 0.6300 0.7200 1.0700 -
P/RPS 1.55 1.28 1.17 2.27 1.44 1.20 1.97 -3.91%
  YoY % 21.09% 9.40% -48.46% 57.64% 20.00% -39.09% -
  Horiz. % 78.68% 64.97% 59.39% 115.23% 73.10% 60.91% 100.00%
P/EPS 12.71 9.85 11.77 32.77 14.38 11.30 19.01 -6.48%
  YoY % 29.04% -16.31% -64.08% 127.89% 27.26% -40.56% -
  Horiz. % 66.86% 51.81% 61.91% 172.38% 75.64% 59.44% 100.00%
EY 7.87 10.15 8.49 3.05 6.95 8.85 5.26 6.94%
  YoY % -22.46% 19.55% 178.36% -56.12% -21.47% 68.25% -
  Horiz. % 149.62% 192.97% 161.41% 57.98% 132.13% 168.25% 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 0.57 0.48 0.44 0.63 0.42 0.51 0.86 -6.62%
  YoY % 18.75% 9.09% -30.16% 50.00% -17.65% -40.70% -
  Horiz. % 66.28% 55.81% 51.16% 73.26% 48.84% 59.30% 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.
 


 

210  121  436  1495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 KHEESAN 0.525+0.045 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 KNM-WB 0.075-0.01 
 HSI-C7K 0.26+0.02 
 RSAWIT 0.295+0.02 
 EKOVEST 0.800.00 
 SAPNRG 0.2650.00 
 DOLPHIN 0.15+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers