Highlights

[SYMLIFE] YoY Cumulative Quarter Result on 2010-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     28.47%    YoY -     -41.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 296,584 264,263 223,366 155,720 183,299 248,137 200,002 6.78%
  YoY % 12.23% 18.31% 43.44% -15.05% -26.13% 24.07% -
  Horiz. % 148.29% 132.13% 111.68% 77.86% 91.65% 124.07% 100.00%
PBT 46,781 89,892 40,003 15,505 34,047 36,166 42,167 1.74%
  YoY % -47.96% 124.71% 158.00% -54.46% -5.86% -14.23% -
  Horiz. % 110.94% 213.18% 94.87% 36.77% 80.74% 85.77% 100.00%
Tax -12,318 -19,529 -13,244 -5,166 -10,916 -11,634 -3,316 24.42%
  YoY % 36.92% -47.46% -156.37% 52.67% 6.17% -250.84% -
  Horiz. % 371.47% 588.93% 399.40% 155.79% 329.19% 350.84% 100.00%
NP 34,463 70,363 26,759 10,339 23,131 24,532 38,851 -1.98%
  YoY % -51.02% 162.95% 158.82% -55.30% -5.71% -36.86% -
  Horiz. % 88.71% 181.11% 68.88% 26.61% 59.54% 63.14% 100.00%
NP to SH 34,640 71,053 27,123 10,405 17,885 20,817 36,456 -0.85%
  YoY % -51.25% 161.97% 160.67% -41.82% -14.08% -42.90% -
  Horiz. % 95.02% 194.90% 74.40% 28.54% 49.06% 57.10% 100.00%
Tax Rate 26.33 % 21.72 % 33.11 % 33.32 % 32.06 % 32.17 % 7.86 % 22.30%
  YoY % 21.22% -34.40% -0.63% 3.93% -0.34% 309.29% -
  Horiz. % 334.99% 276.34% 421.25% 423.92% 407.89% 409.29% 100.00%
Total Cost 262,121 193,900 196,607 145,381 160,168 223,605 161,151 8.44%
  YoY % 35.18% -1.38% 35.24% -9.23% -28.37% 38.75% -
  Horiz. % 162.66% 120.32% 122.00% 90.21% 99.39% 138.75% 100.00%
Net Worth 526,418 486,736 434,280 427,152 413,573 416,339 408,135 4.33%
  YoY % 8.15% 12.08% 1.67% 3.28% -0.66% 2.01% -
  Horiz. % 128.98% 119.26% 106.41% 104.66% 101.33% 102.01% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 526,418 486,736 434,280 427,152 413,573 416,339 408,135 4.33%
  YoY % 8.15% 12.08% 1.67% 3.28% -0.66% 2.01% -
  Horiz. % 128.98% 119.26% 106.41% 104.66% 101.33% 102.01% 100.00%
NOSH 272,755 264,530 260,047 273,815 273,889 293,197 306,868 -1.94%
  YoY % 3.11% 1.72% -5.03% -0.03% -6.59% -4.46% -
  Horiz. % 88.88% 86.20% 84.74% 89.23% 89.25% 95.54% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 11.62 % 26.63 % 11.98 % 6.64 % 12.62 % 9.89 % 19.43 % -8.20%
  YoY % -56.37% 122.29% 80.42% -47.39% 27.60% -49.10% -
  Horiz. % 59.80% 137.06% 61.66% 34.17% 64.95% 50.90% 100.00%
ROE 6.58 % 14.60 % 6.25 % 2.44 % 4.32 % 5.00 % 8.93 % -4.96%
  YoY % -54.93% 133.60% 156.15% -43.52% -13.60% -44.01% -
  Horiz. % 73.68% 163.49% 69.99% 27.32% 48.38% 55.99% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 108.74 99.90 85.89 56.87 66.92 84.63 65.18 8.90%
  YoY % 8.85% 16.31% 51.03% -15.02% -20.93% 29.84% -
  Horiz. % 166.83% 153.27% 131.77% 87.25% 102.67% 129.84% 100.00%
EPS 12.70 26.86 10.43 3.80 6.53 7.10 11.88 1.12%
  YoY % -52.72% 157.53% 174.47% -41.81% -8.03% -40.24% -
  Horiz. % 106.90% 226.09% 87.79% 31.99% 54.97% 59.76% 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 1.9300 1.8400 1.6700 1.5600 1.5100 1.4200 1.3300 6.40%
  YoY % 4.89% 10.18% 7.05% 3.31% 6.34% 6.77% -
  Horiz. % 145.11% 138.35% 125.56% 117.29% 113.53% 106.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 46.94 41.83 35.35 24.65 29.01 39.27 31.66 6.78%
  YoY % 12.22% 18.33% 43.41% -15.03% -26.13% 24.04% -
  Horiz. % 148.26% 132.12% 111.66% 77.86% 91.63% 124.04% 100.00%
EPS 5.48 11.25 4.29 1.65 2.83 3.29 5.77 -0.85%
  YoY % -51.29% 162.24% 160.00% -41.70% -13.98% -42.98% -
  Horiz. % 94.97% 194.97% 74.35% 28.60% 49.05% 57.02% 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 0.8332 0.7704 0.6874 0.6761 0.6546 0.6590 0.6460 4.33%
  YoY % 8.15% 12.07% 1.67% 3.28% -0.67% 2.01% -
  Horiz. % 128.98% 119.26% 106.41% 104.66% 101.33% 102.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.0500 0.8100 0.7300 1.0500 0.6000 0.7000 1.0400 -
P/RPS 0.97 0.81 0.85 1.85 0.90 0.83 1.60 -8.00%
  YoY % 19.75% -4.71% -54.05% 105.56% 8.43% -48.12% -
  Horiz. % 60.62% 50.62% 53.12% 115.62% 56.25% 51.87% 100.00%
P/EPS 8.27 3.02 7.00 27.63 9.19 9.86 8.75 -0.94%
  YoY % 173.84% -56.86% -74.67% 200.65% -6.80% 12.69% -
  Horiz. % 94.51% 34.51% 80.00% 315.77% 105.03% 112.69% 100.00%
EY 12.10 33.16 14.29 3.62 10.88 10.14 11.42 0.97%
  YoY % -63.51% 132.05% 294.75% -66.73% 7.30% -11.21% -
  Horiz. % 105.95% 290.37% 125.13% 31.70% 95.27% 88.79% 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 0.54 0.44 0.44 0.67 0.40 0.49 0.78 -5.94%
  YoY % 22.73% 0.00% -34.33% 67.50% -18.37% -37.18% -
  Horiz. % 69.23% 56.41% 56.41% 85.90% 51.28% 62.82% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 28/02/12 24/02/11 24/02/10 26/02/09 28/02/08 -
Price 1.0000 0.8100 0.8000 1.1500 0.6200 0.5600 0.8900 -
P/RPS 0.92 0.81 0.93 2.02 0.93 0.66 1.37 -6.42%
  YoY % 13.58% -12.90% -53.96% 117.20% 40.91% -51.82% -
  Horiz. % 67.15% 59.12% 67.88% 147.45% 67.88% 48.18% 100.00%
P/EPS 7.87 3.02 7.67 30.26 9.49 7.89 7.49 0.83%
  YoY % 160.60% -60.63% -74.65% 218.86% 20.28% 5.34% -
  Horiz. % 105.07% 40.32% 102.40% 404.01% 126.70% 105.34% 100.00%
EY 12.70 33.16 13.04 3.30 10.53 12.68 13.35 -0.83%
  YoY % -61.70% 154.29% 295.15% -68.66% -16.96% -5.02% -
  Horiz. % 95.13% 248.39% 97.68% 24.72% 78.88% 94.98% 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 0.52 0.44 0.48 0.74 0.41 0.39 0.67 -4.13%
  YoY % 18.18% -8.33% -35.14% 80.49% 5.13% -41.79% -
  Horiz. % 77.61% 65.67% 71.64% 110.45% 61.19% 58.21% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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