Highlights

[SYMLIFE] YoY Cumulative 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 -     48.92%    YoY -     -14.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 264,263 223,366 155,720 183,299 248,137 200,002 243,005 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 89,892 40,003 15,505 34,047 36,166 42,167 59,818 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 -19,529 -13,244 -5,166 -10,916 -11,634 -3,316 -10,907 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 70,363 26,759 10,339 23,131 24,532 38,851 48,911 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 71,053 27,123 10,405 17,885 20,817 36,456 47,572 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 193,900 196,607 145,381 160,168 223,605 161,151 194,094 -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 486,736 434,280 427,152 413,573 416,339 408,135 371,805 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 486,736 434,280 427,152 413,573 416,339 408,135 371,805 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 14.60 % 6.25 % 2.44 % 4.32 % 5.00 % 8.93 % 12.79 % 2.23%
  YoY % 133.60% 156.15% -43.52% -13.60% -44.01% -30.18% -
  Horiz. % 114.15% 48.87% 19.08% 33.78% 39.09% 69.82% 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 99.90 85.89 56.87 66.92 84.63 65.18 76.47 4.55%
  YoY % 16.31% 51.03% -15.02% -20.93% 29.84% -14.76% -
  Horiz. % 130.64% 112.32% 74.37% 87.51% 110.67% 85.24% 100.00%
EPS 26.86 10.43 3.80 6.53 7.10 11.88 14.97 10.22%
  YoY % 157.53% 174.47% -41.81% -8.03% -40.24% -20.64% -
  Horiz. % 179.43% 69.67% 25.38% 43.62% 47.43% 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 41.83 35.35 24.65 29.01 39.27 31.66 38.46 1.41%
  YoY % 18.33% 43.41% -15.03% -26.13% 24.04% -17.68% -
  Horiz. % 108.76% 91.91% 64.09% 75.43% 102.11% 82.32% 100.00%
EPS 11.25 4.29 1.65 2.83 3.29 5.77 7.53 6.91%
  YoY % 162.24% 160.00% -41.70% -13.98% -42.98% -23.37% -
  Horiz. % 149.40% 56.97% 21.91% 37.58% 43.69% 76.63% 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 0.81 0.85 1.85 0.90 0.83 1.60 1.06 -4.38%
  YoY % -4.71% -54.05% 105.56% 8.43% -48.12% 50.94% -
  Horiz. % 76.42% 80.19% 174.53% 84.91% 78.30% 150.94% 100.00%
P/EPS 3.02 7.00 27.63 9.19 9.86 8.75 5.41 -9.25%
  YoY % -56.86% -74.67% 200.65% -6.80% 12.69% 61.74% -
  Horiz. % 55.82% 129.39% 510.72% 169.87% 182.26% 161.74% 100.00%
EY 33.16 14.29 3.62 10.88 10.14 11.42 18.48 10.23%
  YoY % 132.05% 294.75% -66.73% 7.30% -11.21% -38.20% -
  Horiz. % 179.44% 77.33% 19.59% 58.87% 54.87% 61.80% 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 0.81 0.93 2.02 0.93 0.66 1.37 1.15 -5.67%
  YoY % -12.90% -53.96% 117.20% 40.91% -51.82% 19.13% -
  Horiz. % 70.43% 80.87% 175.65% 80.87% 57.39% 119.13% 100.00%
P/EPS 3.02 7.67 30.26 9.49 7.89 7.49 5.88 -10.50%
  YoY % -60.63% -74.65% 218.86% 20.28% 5.34% 27.38% -
  Horiz. % 51.36% 130.44% 514.63% 161.39% 134.18% 127.38% 100.00%
EY 33.16 13.04 3.30 10.53 12.68 13.35 17.01 11.76%
  YoY % 154.29% 295.15% -68.66% -16.96% -5.02% -21.52% -
  Horiz. % 194.94% 76.66% 19.40% 61.90% 74.54% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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