Highlights

[SYMLIFE] YoY Quarter Result on 2010-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     -48.63%    YoY -     -13.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 98,352 75,124 62,348 53,210 58,471 87,332 84,233 2.61%
  YoY % 30.92% 20.49% 17.17% -9.00% -33.05% 3.68% -
  Horiz. % 116.76% 89.19% 74.02% 63.17% 69.42% 103.68% 100.00%
PBT 15,730 12,933 11,117 7,348 11,222 14,297 11,542 5.29%
  YoY % 21.63% 16.34% 51.29% -34.52% -21.51% 23.87% -
  Horiz. % 136.28% 112.05% 96.32% 63.66% 97.23% 123.87% 100.00%
Tax -4,208 -3,932 -3,408 -2,303 -3,183 -4,948 -3,056 5.47%
  YoY % -7.02% -15.38% -47.98% 27.65% 35.67% -61.91% -
  Horiz. % 137.70% 128.66% 111.52% 75.36% 104.16% 161.91% 100.00%
NP 11,522 9,001 7,709 5,045 8,039 9,349 8,486 5.22%
  YoY % 28.01% 16.76% 52.80% -37.24% -14.01% 10.17% -
  Horiz. % 135.78% 106.07% 90.84% 59.45% 94.73% 110.17% 100.00%
NP to SH 11,392 9,152 7,836 5,055 5,856 8,650 8,068 5.91%
  YoY % 24.48% 16.79% 55.01% -13.68% -32.30% 7.21% -
  Horiz. % 141.20% 113.44% 97.12% 62.65% 72.58% 107.21% 100.00%
Tax Rate 26.75 % 30.40 % 30.66 % 31.34 % 28.36 % 34.61 % 26.48 % 0.17%
  YoY % -12.01% -0.85% -2.17% 10.51% -18.06% 30.70% -
  Horiz. % 101.02% 114.80% 115.79% 118.35% 107.10% 130.70% 100.00%
Total Cost 86,830 66,123 54,639 48,165 50,432 77,983 75,747 2.30%
  YoY % 31.32% 21.02% 13.44% -4.50% -35.33% 2.95% -
  Horiz. % 114.63% 87.29% 72.13% 63.59% 66.58% 102.95% 100.00%
Net Worth 521,237 445,998 438,377 428,576 404,994 411,763 384,781 5.18%
  YoY % 16.87% 1.74% 2.29% 5.82% -1.64% 7.01% -
  Horiz. % 135.46% 115.91% 113.93% 111.38% 105.25% 107.01% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 521,237 445,998 438,377 428,576 404,994 411,763 384,781 5.18%
  YoY % 16.87% 1.74% 2.29% 5.82% -1.64% 7.01% -
  Horiz. % 135.46% 115.91% 113.93% 111.38% 105.25% 107.01% 100.00%
NOSH 268,679 257,802 273,986 274,728 273,644 296,232 310,307 -2.37%
  YoY % 4.22% -5.91% -0.27% 0.40% -7.63% -4.54% -
  Horiz. % 86.58% 83.08% 88.29% 88.53% 88.18% 95.46% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.72 % 11.98 % 12.36 % 9.48 % 13.75 % 10.71 % 10.07 % 2.56%
  YoY % -2.17% -3.07% 30.38% -31.05% 28.38% 6.36% -
  Horiz. % 116.39% 118.97% 122.74% 94.14% 136.54% 106.36% 100.00%
ROE 2.19 % 2.05 % 1.79 % 1.18 % 1.45 % 2.10 % 2.10 % 0.70%
  YoY % 6.83% 14.53% 51.69% -18.62% -30.95% 0.00% -
  Horiz. % 104.29% 97.62% 85.24% 56.19% 69.05% 100.00% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 36.61 29.14 22.76 19.37 21.37 29.48 27.14 5.11%
  YoY % 25.63% 28.03% 17.50% -9.36% -27.51% 8.62% -
  Horiz. % 134.89% 107.37% 83.86% 71.37% 78.74% 108.62% 100.00%
EPS 4.24 3.55 2.86 1.84 2.14 2.92 2.60 8.48%
  YoY % 19.44% 24.13% 55.43% -14.02% -26.71% 12.31% -
  Horiz. % 163.08% 136.54% 110.00% 70.77% 82.31% 112.31% 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 1.9400 1.7300 1.6000 1.5600 1.4800 1.3900 1.2400 7.74%
  YoY % 12.14% 8.12% 2.56% 5.41% 6.47% 12.10% -
  Horiz. % 156.45% 139.52% 129.03% 125.81% 119.35% 112.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 16.38 12.51 10.38 8.86 9.74 14.54 14.03 2.61%
  YoY % 30.94% 20.52% 17.16% -9.03% -33.01% 3.64% -
  Horiz. % 116.75% 89.17% 73.98% 63.15% 69.42% 103.64% 100.00%
EPS 1.90 1.52 1.30 0.84 0.98 1.44 1.34 5.99%
  YoY % 25.00% 16.92% 54.76% -14.29% -31.94% 7.46% -
  Horiz. % 141.79% 113.43% 97.01% 62.69% 73.13% 107.46% 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 0.8679 0.7426 0.7299 0.7136 0.6743 0.6856 0.6407 5.18%
  YoY % 16.87% 1.74% 2.28% 5.83% -1.65% 7.01% -
  Horiz. % 135.46% 115.90% 113.92% 111.38% 105.24% 107.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.1300 0.7600 0.9800 0.7000 0.6400 0.7400 1.1900 -
P/RPS 3.09 2.61 4.31 3.61 3.00 2.51 4.38 -5.64%
  YoY % 18.39% -39.44% 19.39% 20.33% 19.52% -42.69% -
  Horiz. % 70.55% 59.59% 98.40% 82.42% 68.49% 57.31% 100.00%
P/EPS 26.65 21.41 34.27 38.04 29.91 25.34 45.77 -8.61%
  YoY % 24.47% -37.53% -9.91% 27.18% 18.03% -44.64% -
  Horiz. % 58.23% 46.78% 74.87% 83.11% 65.35% 55.36% 100.00%
EY 3.75 4.67 2.92 2.63 3.34 3.95 2.18 9.45%
  YoY % -19.70% 59.93% 11.03% -21.26% -15.44% 81.19% -
  Horiz. % 172.02% 214.22% 133.94% 120.64% 153.21% 181.19% 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 0.58 0.44 0.61 0.45 0.43 0.53 0.96 -8.05%
  YoY % 31.82% -27.87% 35.56% 4.65% -18.87% -44.79% -
  Horiz. % 60.42% 45.83% 63.54% 46.88% 44.79% 55.21% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 29/08/12 22/08/11 25/08/10 25/08/09 20/08/08 28/08/07 -
Price 0.9900 0.8300 0.8700 0.9500 0.6400 0.7600 0.9900 -
P/RPS 2.70 2.85 3.82 4.90 3.00 2.58 3.65 -4.90%
  YoY % -5.26% -25.39% -22.04% 63.33% 16.28% -29.32% -
  Horiz. % 73.97% 78.08% 104.66% 134.25% 82.19% 70.68% 100.00%
P/EPS 23.35 23.38 30.42 51.63 29.91 26.03 38.08 -7.82%
  YoY % -0.13% -23.14% -41.08% 72.62% 14.91% -31.64% -
  Horiz. % 61.32% 61.40% 79.88% 135.58% 78.55% 68.36% 100.00%
EY 4.28 4.28 3.29 1.94 3.34 3.84 2.63 8.45%
  YoY % 0.00% 30.09% 69.59% -41.92% -13.02% 46.01% -
  Horiz. % 162.74% 162.74% 125.10% 73.76% 127.00% 146.01% 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 0.51 0.48 0.54 0.61 0.43 0.55 0.80 -7.22%
  YoY % 6.25% -11.11% -11.48% 41.86% -21.82% -31.25% -
  Horiz. % 63.75% 60.00% 67.50% 76.25% 53.75% 68.75% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers