Highlights

[SYMLIFE] YoY Quarter Result on 2011-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 22-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     286.39%    YoY -     55.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 82,730 98,352 75,124 62,348 53,210 58,471 87,332 -0.90%
  YoY % -15.88% 30.92% 20.49% 17.17% -9.00% -33.05% -
  Horiz. % 94.73% 112.62% 86.02% 71.39% 60.93% 66.95% 100.00%
PBT 14,677 15,730 12,933 11,117 7,348 11,222 14,297 0.44%
  YoY % -6.69% 21.63% 16.34% 51.29% -34.52% -21.51% -
  Horiz. % 102.66% 110.02% 90.46% 77.76% 51.40% 78.49% 100.00%
Tax -3,857 -4,208 -3,932 -3,408 -2,303 -3,183 -4,948 -4.06%
  YoY % 8.34% -7.02% -15.38% -47.98% 27.65% 35.67% -
  Horiz. % 77.95% 85.04% 79.47% 68.88% 46.54% 64.33% 100.00%
NP 10,820 11,522 9,001 7,709 5,045 8,039 9,349 2.46%
  YoY % -6.09% 28.01% 16.76% 52.80% -37.24% -14.01% -
  Horiz. % 115.73% 123.24% 96.28% 82.46% 53.96% 85.99% 100.00%
NP to SH 11,014 11,392 9,152 7,836 5,055 5,856 8,650 4.11%
  YoY % -3.32% 24.48% 16.79% 55.01% -13.68% -32.30% -
  Horiz. % 127.33% 131.70% 105.80% 90.59% 58.44% 67.70% 100.00%
Tax Rate 26.28 % 26.75 % 30.40 % 30.66 % 31.34 % 28.36 % 34.61 % -4.48%
  YoY % -1.76% -12.01% -0.85% -2.17% 10.51% -18.06% -
  Horiz. % 75.93% 77.29% 87.84% 88.59% 90.55% 81.94% 100.00%
Total Cost 71,910 86,830 66,123 54,639 48,165 50,432 77,983 -1.34%
  YoY % -17.18% 31.32% 21.02% 13.44% -4.50% -35.33% -
  Horiz. % 92.21% 111.34% 84.79% 70.07% 61.76% 64.67% 100.00%
Net Worth 573,292 521,237 445,998 438,377 428,576 404,994 411,763 5.67%
  YoY % 9.99% 16.87% 1.74% 2.29% 5.82% -1.64% -
  Horiz. % 139.23% 126.59% 108.31% 106.46% 104.08% 98.36% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 573,292 521,237 445,998 438,377 428,576 404,994 411,763 5.67%
  YoY % 9.99% 16.87% 1.74% 2.29% 5.82% -1.64% -
  Horiz. % 139.23% 126.59% 108.31% 106.46% 104.08% 98.36% 100.00%
NOSH 282,410 268,679 257,802 273,986 274,728 273,644 296,232 -0.79%
  YoY % 5.11% 4.22% -5.91% -0.27% 0.40% -7.63% -
  Horiz. % 95.33% 90.70% 87.03% 92.49% 92.74% 92.37% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 13.08 % 11.72 % 11.98 % 12.36 % 9.48 % 13.75 % 10.71 % 3.39%
  YoY % 11.60% -2.17% -3.07% 30.38% -31.05% 28.38% -
  Horiz. % 122.13% 109.43% 111.86% 115.41% 88.52% 128.38% 100.00%
ROE 1.92 % 2.19 % 2.05 % 1.79 % 1.18 % 1.45 % 2.10 % -1.48%
  YoY % -12.33% 6.83% 14.53% 51.69% -18.62% -30.95% -
  Horiz. % 91.43% 104.29% 97.62% 85.24% 56.19% 69.05% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 29.29 36.61 29.14 22.76 19.37 21.37 29.48 -0.11%
  YoY % -19.99% 25.63% 28.03% 17.50% -9.36% -27.51% -
  Horiz. % 99.36% 124.19% 98.85% 77.20% 65.71% 72.49% 100.00%
EPS 3.90 4.24 3.55 2.86 1.84 2.14 2.92 4.94%
  YoY % -8.02% 19.44% 24.13% 55.43% -14.02% -26.71% -
  Horiz. % 133.56% 145.21% 121.58% 97.95% 63.01% 73.29% 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 2.0300 1.9400 1.7300 1.6000 1.5600 1.4800 1.3900 6.51%
  YoY % 4.64% 12.14% 8.12% 2.56% 5.41% 6.47% -
  Horiz. % 146.04% 139.57% 124.46% 115.11% 112.23% 106.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 13.09 15.57 11.89 9.87 8.42 9.25 13.82 -0.90%
  YoY % -15.93% 30.95% 20.47% 17.22% -8.97% -33.07% -
  Horiz. % 94.72% 112.66% 86.03% 71.42% 60.93% 66.93% 100.00%
EPS 1.74 1.80 1.45 1.24 0.80 0.93 1.37 4.06%
  YoY % -3.33% 24.14% 16.94% 55.00% -13.98% -32.12% -
  Horiz. % 127.01% 131.39% 105.84% 90.51% 58.39% 67.88% 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 0.9074 0.8250 0.7059 0.6939 0.6783 0.6410 0.6517 5.67%
  YoY % 9.99% 16.87% 1.73% 2.30% 5.82% -1.64% -
  Horiz. % 139.24% 126.59% 108.32% 106.48% 104.08% 98.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.0300 1.1300 0.7600 0.9800 0.7000 0.6400 0.7400 -
P/RPS 3.52 3.09 2.61 4.31 3.61 3.00 2.51 5.80%
  YoY % 13.92% 18.39% -39.44% 19.39% 20.33% 19.52% -
  Horiz. % 140.24% 123.11% 103.98% 171.71% 143.82% 119.52% 100.00%
P/EPS 26.41 26.65 21.41 34.27 38.04 29.91 25.34 0.69%
  YoY % -0.90% 24.47% -37.53% -9.91% 27.18% 18.03% -
  Horiz. % 104.22% 105.17% 84.49% 135.24% 150.12% 118.03% 100.00%
EY 3.79 3.75 4.67 2.92 2.63 3.34 3.95 -0.69%
  YoY % 1.07% -19.70% 59.93% 11.03% -21.26% -15.44% -
  Horiz. % 95.95% 94.94% 118.23% 73.92% 66.58% 84.56% 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 0.58 0.44 0.61 0.45 0.43 0.53 -0.64%
  YoY % -12.07% 31.82% -27.87% 35.56% 4.65% -18.87% -
  Horiz. % 96.23% 109.43% 83.02% 115.09% 84.91% 81.13% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 28/08/13 29/08/12 22/08/11 25/08/10 25/08/09 20/08/08 -
Price 1.1900 0.9900 0.8300 0.8700 0.9500 0.6400 0.7600 -
P/RPS 4.06 2.70 2.85 3.82 4.90 3.00 2.58 7.85%
  YoY % 50.37% -5.26% -25.39% -22.04% 63.33% 16.28% -
  Horiz. % 157.36% 104.65% 110.47% 148.06% 189.92% 116.28% 100.00%
P/EPS 30.51 23.35 23.38 30.42 51.63 29.91 26.03 2.68%
  YoY % 30.66% -0.13% -23.14% -41.08% 72.62% 14.91% -
  Horiz. % 117.21% 89.70% 89.82% 116.87% 198.35% 114.91% 100.00%
EY 3.28 4.28 4.28 3.29 1.94 3.34 3.84 -2.59%
  YoY % -23.36% 0.00% 30.09% 69.59% -41.92% -13.02% -
  Horiz. % 85.42% 111.46% 111.46% 85.68% 50.52% 86.98% 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 0.59 0.51 0.48 0.54 0.61 0.43 0.55 1.18%
  YoY % 15.69% 6.25% -11.11% -11.48% 41.86% -21.82% -
  Horiz. % 107.27% 92.73% 87.27% 98.18% 110.91% 78.18% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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