Highlights

[SYMLIFE] YoY Cumulative Quarter Result on 2012-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     74.89%    YoY -     283.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 286,121 391,191 406,906 341,136 243,780 257,473 292,044 -0.34%
  YoY % -26.86% -3.86% 19.28% 39.94% -5.32% -11.84% -
  Horiz. % 97.97% 133.95% 139.33% 116.81% 83.47% 88.16% 100.00%
PBT 54,550 64,392 109,951 61,616 20,324 50,704 38,113 6.16%
  YoY % -15.28% -41.44% 78.45% 203.17% -59.92% 33.04% -
  Horiz. % 143.13% 168.95% 288.49% 161.67% 53.33% 133.04% 100.00%
Tax -11,966 -13,478 -24,053 -14,737 -8,434 -16,317 -14,603 -3.26%
  YoY % 11.22% 43.97% -63.22% -74.73% 48.31% -11.74% -
  Horiz. % 81.94% 92.30% 164.71% 100.92% 57.76% 111.74% 100.00%
NP 42,584 50,914 85,898 46,879 11,890 34,387 23,510 10.40%
  YoY % -16.36% -40.73% 83.23% 294.27% -65.42% 46.27% -
  Horiz. % 181.13% 216.56% 365.37% 199.40% 50.57% 146.27% 100.00%
NP to SH 43,910 51,453 86,591 47,435 12,359 27,726 18,343 15.65%
  YoY % -14.66% -40.58% 82.55% 283.81% -55.42% 51.15% -
  Horiz. % 239.38% 280.50% 472.07% 258.60% 67.38% 151.15% 100.00%
Tax Rate 21.94 % 20.93 % 21.88 % 23.92 % 41.50 % 32.18 % 38.32 % -8.87%
  YoY % 4.83% -4.34% -8.53% -42.36% 28.96% -16.02% -
  Horiz. % 57.25% 54.62% 57.10% 62.42% 108.30% 83.98% 100.00%
Total Cost 243,537 340,277 321,008 294,257 231,890 223,086 268,534 -1.61%
  YoY % -28.43% 6.00% 9.09% 26.90% 3.95% -16.92% -
  Horiz. % 90.69% 126.72% 119.54% 109.58% 86.35% 83.08% 100.00%
Net Worth 583,929 547,478 504,413 454,293 429,951 421,932 420,179 5.64%
  YoY % 6.66% 8.54% 11.03% 5.66% 1.90% 0.42% -
  Horiz. % 138.97% 130.30% 120.05% 108.12% 102.33% 100.42% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - 110 79 - 5,477 8,219 4,346 -
  YoY % 0.00% 38.17% 0.00% 0.00% -33.36% 89.10% -
  Horiz. % 0.00% 2.53% 1.83% 0.00% 126.01% 189.10% 100.00%
Div Payout % - % 0.21 % 0.09 % - % 44.32 % 29.65 % 23.70 % -
  YoY % 0.00% 133.33% 0.00% 0.00% 49.48% 25.11% -
  Horiz. % 0.00% 0.89% 0.38% 0.00% 187.00% 125.11% 100.00%
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 583,929 547,478 504,413 454,293 429,951 421,932 420,179 5.64%
  YoY % 6.66% 8.54% 11.03% 5.66% 1.90% 0.42% -
  Horiz. % 138.97% 130.30% 120.05% 108.12% 102.33% 100.42% 100.00%
NOSH 282,091 275,114 265,480 259,596 273,854 273,982 289,778 -0.45%
  YoY % 2.54% 3.63% 2.27% -5.21% -0.05% -5.45% -
  Horiz. % 97.35% 94.94% 91.61% 89.58% 94.50% 94.55% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 14.88 % 13.02 % 21.11 % 13.74 % 4.88 % 13.36 % 8.05 % 10.78%
  YoY % 14.29% -38.32% 53.64% 181.56% -63.47% 65.96% -
  Horiz. % 184.84% 161.74% 262.24% 170.68% 60.62% 165.96% 100.00%
ROE 7.52 % 9.40 % 17.17 % 10.44 % 2.87 % 6.57 % 4.37 % 9.46%
  YoY % -20.00% -45.25% 64.46% 263.76% -56.32% 50.34% -
  Horiz. % 172.08% 215.10% 392.91% 238.90% 65.68% 150.34% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 101.43 142.19 153.27 131.41 89.02 93.97 100.78 0.11%
  YoY % -28.67% -7.23% 16.63% 47.62% -5.27% -6.76% -
  Horiz. % 100.64% 141.09% 152.08% 130.39% 88.33% 93.24% 100.00%
EPS 15.57 18.71 32.61 18.27 4.51 10.12 6.33 16.18%
  YoY % -16.78% -42.62% 78.49% 305.10% -55.43% 59.87% -
  Horiz. % 245.97% 295.58% 515.17% 288.63% 71.25% 159.87% 100.00%
DPS 0.00 0.04 0.03 0.00 2.00 3.00 1.50 -
  YoY % 0.00% 33.33% 0.00% 0.00% -33.33% 100.00% -
  Horiz. % 0.00% 2.67% 2.00% 0.00% 133.33% 200.00% 100.00%
NAPS 2.0700 1.9900 1.9000 1.7500 1.5700 1.5400 1.4500 6.11%
  YoY % 4.02% 4.74% 8.57% 11.46% 1.95% 6.21% -
  Horiz. % 142.76% 137.24% 131.03% 120.69% 108.28% 106.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 45.29 61.92 64.40 53.99 38.58 40.75 46.22 -0.34%
  YoY % -26.86% -3.85% 19.28% 39.94% -5.33% -11.83% -
  Horiz. % 97.99% 133.97% 139.33% 116.81% 83.47% 88.17% 100.00%
EPS 6.95 8.14 13.71 7.51 1.96 4.39 2.90 15.67%
  YoY % -14.62% -40.63% 82.56% 283.16% -55.35% 51.38% -
  Horiz. % 239.66% 280.69% 472.76% 258.97% 67.59% 151.38% 100.00%
DPS 0.00 0.02 0.01 0.00 0.87 1.30 0.69 -
  YoY % 0.00% 100.00% 0.00% 0.00% -33.08% 88.41% -
  Horiz. % 0.00% 2.90% 1.45% 0.00% 126.09% 188.41% 100.00%
NAPS 0.9242 0.8665 0.7984 0.7190 0.6805 0.6678 0.6650 5.64%
  YoY % 6.66% 8.53% 11.04% 5.66% 1.90% 0.42% -
  Horiz. % 138.98% 130.30% 120.06% 108.12% 102.33% 100.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.8000 0.9650 0.9150 0.7600 1.1100 0.6500 0.5400 -
P/RPS 0.79 0.68 0.60 0.58 1.25 0.69 0.54 6.54%
  YoY % 16.18% 13.33% 3.45% -53.60% 81.16% 27.78% -
  Horiz. % 146.30% 125.93% 111.11% 107.41% 231.48% 127.78% 100.00%
P/EPS 5.14 5.16 2.81 4.16 24.60 6.42 8.53 -8.09%
  YoY % -0.39% 83.63% -32.45% -83.09% 283.18% -24.74% -
  Horiz. % 60.26% 60.49% 32.94% 48.77% 288.39% 75.26% 100.00%
EY 19.46 19.38 35.65 24.04 4.07 15.57 11.72 8.81%
  YoY % 0.41% -45.64% 48.29% 490.66% -73.86% 32.85% -
  Horiz. % 166.04% 165.36% 304.18% 205.12% 34.73% 132.85% 100.00%
DY 0.00 0.04 0.03 0.00 1.80 4.62 2.78 -
  YoY % 0.00% 33.33% 0.00% 0.00% -61.04% 66.19% -
  Horiz. % 0.00% 1.44% 1.08% 0.00% 64.75% 166.19% 100.00%
P/NAPS 0.39 0.48 0.48 0.43 0.71 0.42 0.37 0.88%
  YoY % -18.75% 0.00% 11.63% -39.44% 69.05% 13.51% -
  Horiz. % 105.41% 129.73% 129.73% 116.22% 191.89% 113.51% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 29/05/14 29/05/13 29/05/12 23/05/11 26/05/10 27/05/09 -
Price 0.8500 1.0300 1.1400 0.7000 1.0000 0.6500 0.6000 -
P/RPS 0.84 0.72 0.74 0.53 1.12 0.69 0.60 5.77%
  YoY % 16.67% -2.70% 39.62% -52.68% 62.32% 15.00% -
  Horiz. % 140.00% 120.00% 123.33% 88.33% 186.67% 115.00% 100.00%
P/EPS 5.46 5.51 3.50 3.83 22.16 6.42 9.48 -8.78%
  YoY % -0.91% 57.43% -8.62% -82.72% 245.17% -32.28% -
  Horiz. % 57.59% 58.12% 36.92% 40.40% 233.76% 67.72% 100.00%
EY 18.31 18.16 28.61 26.10 4.51 15.57 10.55 9.62%
  YoY % 0.83% -36.53% 9.62% 478.71% -71.03% 47.58% -
  Horiz. % 173.55% 172.13% 271.18% 247.39% 42.75% 147.58% 100.00%
DY 0.00 0.04 0.03 0.00 2.00 4.62 2.50 -
  YoY % 0.00% 33.33% 0.00% 0.00% -56.71% 84.80% -
  Horiz. % 0.00% 1.60% 1.20% 0.00% 80.00% 184.80% 100.00%
P/NAPS 0.41 0.52 0.60 0.40 0.64 0.42 0.41 -
  YoY % -21.15% -13.33% 50.00% -37.50% 52.38% 2.44% -
  Horiz. % 100.00% 126.83% 146.34% 97.56% 156.10% 102.44% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

460  366  652  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.305+0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.53+0.27 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 PBBANK-C57 0.18+0.04 
 KSTAR 0.17-0.005 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS