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 - 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 44.00 37.19 25.93 30.52 41.32 33.30 40.46 1.41%
  YoY % 18.31% 43.42% -15.04% -26.14% 24.08% -17.70% -
  Horiz. % 108.75% 91.92% 64.09% 75.43% 102.13% 82.30% 100.00%
EPS 11.83 4.52 1.73 2.98 3.47 6.07 7.92 6.91%
  YoY % 161.73% 161.27% -41.95% -14.12% -42.83% -23.36% -
  Horiz. % 149.37% 57.07% 21.84% 37.63% 43.81% 76.64% 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 0.81 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers