Highlights

[SYMLIFE] YoY Quarter Result on 2009-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 25-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Jun-2009  [#1]
Profit Trend QoQ -     336.70%    YoY -     -32.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 75,124 62,348 53,210 58,471 87,332 84,233 71,757 0.77%
  YoY % 20.49% 17.17% -9.00% -33.05% 3.68% 17.39% -
  Horiz. % 104.69% 86.89% 74.15% 81.48% 121.71% 117.39% 100.00%
PBT 12,933 11,117 7,348 11,222 14,297 11,542 10,723 3.17%
  YoY % 16.34% 51.29% -34.52% -21.51% 23.87% 7.64% -
  Horiz. % 120.61% 103.67% 68.53% 104.65% 133.33% 107.64% 100.00%
Tax -3,932 -3,408 -2,303 -3,183 -4,948 -3,056 -3,607 1.45%
  YoY % -15.38% -47.98% 27.65% 35.67% -61.91% 15.28% -
  Horiz. % 109.01% 94.48% 63.85% 88.25% 137.18% 84.72% 100.00%
NP 9,001 7,709 5,045 8,039 9,349 8,486 7,116 3.99%
  YoY % 16.76% 52.80% -37.24% -14.01% 10.17% 19.25% -
  Horiz. % 126.49% 108.33% 70.90% 112.97% 131.38% 119.25% 100.00%
NP to SH 9,152 7,836 5,055 5,856 8,650 8,068 6,053 7.13%
  YoY % 16.79% 55.01% -13.68% -32.30% 7.21% 33.29% -
  Horiz. % 151.20% 129.46% 83.51% 96.75% 142.90% 133.29% 100.00%
Tax Rate 30.40 % 30.66 % 31.34 % 28.36 % 34.61 % 26.48 % 33.64 % -1.67%
  YoY % -0.85% -2.17% 10.51% -18.06% 30.70% -21.28% -
  Horiz. % 90.37% 91.14% 93.16% 84.30% 102.88% 78.72% 100.00%
Total Cost 66,123 54,639 48,165 50,432 77,983 75,747 64,641 0.38%
  YoY % 21.02% 13.44% -4.50% -35.33% 2.95% 17.18% -
  Horiz. % 102.29% 84.53% 74.51% 78.02% 120.64% 117.18% 100.00%
Net Worth 445,998 438,377 428,576 404,994 411,763 384,781 328,136 5.24%
  YoY % 1.74% 2.29% 5.82% -1.64% 7.01% 17.26% -
  Horiz. % 135.92% 133.60% 130.61% 123.42% 125.49% 117.26% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 445,998 438,377 428,576 404,994 411,763 384,781 328,136 5.24%
  YoY % 1.74% 2.29% 5.82% -1.64% 7.01% 17.26% -
  Horiz. % 135.92% 133.60% 130.61% 123.42% 125.49% 117.26% 100.00%
NOSH 257,802 273,986 274,728 273,644 296,232 310,307 318,578 -3.46%
  YoY % -5.91% -0.27% 0.40% -7.63% -4.54% -2.60% -
  Horiz. % 80.92% 86.00% 86.24% 85.90% 92.99% 97.40% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 11.98 % 12.36 % 9.48 % 13.75 % 10.71 % 10.07 % 9.92 % 3.19%
  YoY % -3.07% 30.38% -31.05% 28.38% 6.36% 1.51% -
  Horiz. % 120.77% 124.60% 95.56% 138.61% 107.96% 101.51% 100.00%
ROE 2.05 % 1.79 % 1.18 % 1.45 % 2.10 % 2.10 % 1.84 % 1.82%
  YoY % 14.53% 51.69% -18.62% -30.95% 0.00% 14.13% -
  Horiz. % 111.41% 97.28% 64.13% 78.80% 114.13% 114.13% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 29.14 22.76 19.37 21.37 29.48 27.14 22.52 4.38%
  YoY % 28.03% 17.50% -9.36% -27.51% 8.62% 20.52% -
  Horiz. % 129.40% 101.07% 86.01% 94.89% 130.91% 120.52% 100.00%
EPS 3.55 2.86 1.84 2.14 2.92 2.60 1.90 10.97%
  YoY % 24.13% 55.43% -14.02% -26.71% 12.31% 36.84% -
  Horiz. % 186.84% 150.53% 96.84% 112.63% 153.68% 136.84% 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 1.7300 1.6000 1.5600 1.4800 1.3900 1.2400 1.0300 9.02%
  YoY % 8.12% 2.56% 5.41% 6.47% 12.10% 20.39% -
  Horiz. % 167.96% 155.34% 151.46% 143.69% 134.95% 120.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 11.89 9.87 8.42 9.25 13.82 13.33 11.36 0.76%
  YoY % 20.47% 17.22% -8.97% -33.07% 3.68% 17.34% -
  Horiz. % 104.67% 86.88% 74.12% 81.43% 121.65% 117.34% 100.00%
EPS 1.45 1.24 0.80 0.93 1.37 1.28 0.96 7.11%
  YoY % 16.94% 55.00% -13.98% -32.12% 7.03% 33.33% -
  Horiz. % 151.04% 129.17% 83.33% 96.88% 142.71% 133.33% 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 0.7059 0.6939 0.6783 0.6410 0.6517 0.6090 0.5194 5.24%
  YoY % 1.73% 2.30% 5.82% -1.64% 7.01% 17.25% -
  Horiz. % 135.91% 133.60% 130.59% 123.41% 125.47% 117.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.7600 0.9800 0.7000 0.6400 0.7400 1.1900 0.7000 -
P/RPS 2.61 4.31 3.61 3.00 2.51 4.38 3.11 -2.88%
  YoY % -39.44% 19.39% 20.33% 19.52% -42.69% 40.84% -
  Horiz. % 83.92% 138.59% 116.08% 96.46% 80.71% 140.84% 100.00%
P/EPS 21.41 34.27 38.04 29.91 25.34 45.77 36.84 -8.64%
  YoY % -37.53% -9.91% 27.18% 18.03% -44.64% 24.24% -
  Horiz. % 58.12% 93.02% 103.26% 81.19% 68.78% 124.24% 100.00%
EY 4.67 2.92 2.63 3.34 3.95 2.18 2.71 9.49%
  YoY % 59.93% 11.03% -21.26% -15.44% 81.19% -19.56% -
  Horiz. % 172.32% 107.75% 97.05% 123.25% 145.76% 80.44% 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 0.61 0.45 0.43 0.53 0.96 0.68 -6.99%
  YoY % -27.87% 35.56% 4.65% -18.87% -44.79% 41.18% -
  Horiz. % 64.71% 89.71% 66.18% 63.24% 77.94% 141.18% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 22/08/11 25/08/10 25/08/09 20/08/08 28/08/07 28/08/06 -
Price 0.8300 0.8700 0.9500 0.6400 0.7600 0.9900 0.6500 -
P/RPS 2.85 3.82 4.90 3.00 2.58 3.65 2.89 -0.23%
  YoY % -25.39% -22.04% 63.33% 16.28% -29.32% 26.30% -
  Horiz. % 98.62% 132.18% 169.55% 103.81% 89.27% 126.30% 100.00%
P/EPS 23.38 30.42 51.63 29.91 26.03 38.08 34.21 -6.14%
  YoY % -23.14% -41.08% 72.62% 14.91% -31.64% 11.31% -
  Horiz. % 68.34% 88.92% 150.92% 87.43% 76.09% 111.31% 100.00%
EY 4.28 3.29 1.94 3.34 3.84 2.63 2.92 6.57%
  YoY % 30.09% 69.59% -41.92% -13.02% 46.01% -9.93% -
  Horiz. % 146.58% 112.67% 66.44% 114.38% 131.51% 90.07% 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 0.48 0.54 0.61 0.43 0.55 0.80 0.63 -4.43%
  YoY % -11.11% -11.48% 41.86% -21.82% -31.25% 26.98% -
  Horiz. % 76.19% 85.71% 96.83% 68.25% 87.30% 126.98% 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
 
 

160  455  544  1355 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28+0.02 
 QES 0.37-0.01 
 BIOHLDG 0.315+0.015 
 LUSTER 0.195+0.01 
 DNEX-WD 0.055+0.01 
 XOX-WC 0.02+0.015 
 AT 0.185+0.005 
 RUBEREX 1.81+0.07 
 DGB 0.085-0.005 
 GLOTEC 0.485+0.035 

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