Highlights

[SYMLIFE] YoY Quarter Result on 2012-06-30 [#1]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     -54.94%    YoY -     16.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 39,995 82,730 98,352 75,124 62,348 53,210 58,471 -6.13%
  YoY % -51.66% -15.88% 30.92% 20.49% 17.17% -9.00% -
  Horiz. % 68.40% 141.49% 168.21% 128.48% 106.63% 91.00% 100.00%
PBT 3,100 14,677 15,730 12,933 11,117 7,348 11,222 -19.29%
  YoY % -78.88% -6.69% 21.63% 16.34% 51.29% -34.52% -
  Horiz. % 27.62% 130.79% 140.17% 115.25% 99.06% 65.48% 100.00%
Tax -1,925 -3,857 -4,208 -3,932 -3,408 -2,303 -3,183 -8.04%
  YoY % 50.09% 8.34% -7.02% -15.38% -47.98% 27.65% -
  Horiz. % 60.48% 121.17% 132.20% 123.53% 107.07% 72.35% 100.00%
NP 1,175 10,820 11,522 9,001 7,709 5,045 8,039 -27.41%
  YoY % -89.14% -6.09% 28.01% 16.76% 52.80% -37.24% -
  Horiz. % 14.62% 134.59% 143.33% 111.97% 95.90% 62.76% 100.00%
NP to SH 2,042 11,014 11,392 9,152 7,836 5,055 5,856 -16.10%
  YoY % -81.46% -3.32% 24.48% 16.79% 55.01% -13.68% -
  Horiz. % 34.87% 188.08% 194.54% 156.28% 133.81% 86.32% 100.00%
Tax Rate 62.10 % 26.28 % 26.75 % 30.40 % 30.66 % 31.34 % 28.36 % 13.95%
  YoY % 136.30% -1.76% -12.01% -0.85% -2.17% 10.51% -
  Horiz. % 218.97% 92.67% 94.32% 107.19% 108.11% 110.51% 100.00%
Total Cost 38,820 71,910 86,830 66,123 54,639 48,165 50,432 -4.27%
  YoY % -46.02% -17.18% 31.32% 21.02% 13.44% -4.50% -
  Horiz. % 76.97% 142.59% 172.17% 131.11% 108.34% 95.50% 100.00%
Net Worth 601,255 573,292 521,237 445,998 438,377 428,576 404,994 6.80%
  YoY % 4.88% 9.99% 16.87% 1.74% 2.29% 5.82% -
  Horiz. % 148.46% 141.56% 128.70% 110.12% 108.24% 105.82% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 601,255 573,292 521,237 445,998 438,377 428,576 404,994 6.80%
  YoY % 4.88% 9.99% 16.87% 1.74% 2.29% 5.82% -
  Horiz. % 148.46% 141.56% 128.70% 110.12% 108.24% 105.82% 100.00%
NOSH 283,611 282,410 268,679 257,802 273,986 274,728 273,644 0.60%
  YoY % 0.43% 5.11% 4.22% -5.91% -0.27% 0.40% -
  Horiz. % 103.64% 103.20% 98.19% 94.21% 100.12% 100.40% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.94 % 13.08 % 11.72 % 11.98 % 12.36 % 9.48 % 13.75 % -22.66%
  YoY % -77.52% 11.60% -2.17% -3.07% 30.38% -31.05% -
  Horiz. % 21.38% 95.13% 85.24% 87.13% 89.89% 68.95% 100.00%
ROE 0.34 % 1.92 % 2.19 % 2.05 % 1.79 % 1.18 % 1.45 % -21.46%
  YoY % -82.29% -12.33% 6.83% 14.53% 51.69% -18.62% -
  Horiz. % 23.45% 132.41% 151.03% 141.38% 123.45% 81.38% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 14.10 29.29 36.61 29.14 22.76 19.37 21.37 -6.69%
  YoY % -51.86% -19.99% 25.63% 28.03% 17.50% -9.36% -
  Horiz. % 65.98% 137.06% 171.31% 136.36% 106.50% 90.64% 100.00%
EPS 0.72 3.90 4.24 3.55 2.86 1.84 2.14 -16.60%
  YoY % -81.54% -8.02% 19.44% 24.13% 55.43% -14.02% -
  Horiz. % 33.64% 182.24% 198.13% 165.89% 133.64% 85.98% 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 2.1200 2.0300 1.9400 1.7300 1.6000 1.5600 1.4800 6.17%
  YoY % 4.43% 4.64% 12.14% 8.12% 2.56% 5.41% -
  Horiz. % 143.24% 137.16% 131.08% 116.89% 108.11% 105.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 6.66 13.78 16.38 12.51 10.38 8.86 9.74 -6.14%
  YoY % -51.67% -15.87% 30.94% 20.52% 17.16% -9.03% -
  Horiz. % 68.38% 141.48% 168.17% 128.44% 106.57% 90.97% 100.00%
EPS 0.34 1.83 1.90 1.52 1.30 0.84 0.98 -16.17%
  YoY % -81.42% -3.68% 25.00% 16.92% 54.76% -14.29% -
  Horiz. % 34.69% 186.73% 193.88% 155.10% 132.65% 85.71% 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 1.0011 0.9546 0.8679 0.7426 0.7299 0.7136 0.6743 6.80%
  YoY % 4.87% 9.99% 16.87% 1.74% 2.28% 5.83% -
  Horiz. % 148.47% 141.57% 128.71% 110.13% 108.25% 105.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.8200 1.0300 1.1300 0.7600 0.9800 0.7000 0.6400 -
P/RPS 5.81 3.52 3.09 2.61 4.31 3.61 3.00 11.64%
  YoY % 65.06% 13.92% 18.39% -39.44% 19.39% 20.33% -
  Horiz. % 193.67% 117.33% 103.00% 87.00% 143.67% 120.33% 100.00%
P/EPS 113.89 26.41 26.65 21.41 34.27 38.04 29.91 24.95%
  YoY % 331.24% -0.90% 24.47% -37.53% -9.91% 27.18% -
  Horiz. % 380.78% 88.30% 89.10% 71.58% 114.58% 127.18% 100.00%
EY 0.88 3.79 3.75 4.67 2.92 2.63 3.34 -19.92%
  YoY % -76.78% 1.07% -19.70% 59.93% 11.03% -21.26% -
  Horiz. % 26.35% 113.47% 112.28% 139.82% 87.43% 78.74% 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 0.39 0.51 0.58 0.44 0.61 0.45 0.43 -1.61%
  YoY % -23.53% -12.07% 31.82% -27.87% 35.56% 4.65% -
  Horiz. % 90.70% 118.60% 134.88% 102.33% 141.86% 104.65% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 25/08/14 28/08/13 29/08/12 22/08/11 25/08/10 25/08/09 -
Price 0.7500 1.1900 0.9900 0.8300 0.8700 0.9500 0.6400 -
P/RPS 5.32 4.06 2.70 2.85 3.82 4.90 3.00 10.01%
  YoY % 31.03% 50.37% -5.26% -25.39% -22.04% 63.33% -
  Horiz. % 177.33% 135.33% 90.00% 95.00% 127.33% 163.33% 100.00%
P/EPS 104.17 30.51 23.35 23.38 30.42 51.63 29.91 23.11%
  YoY % 241.43% 30.66% -0.13% -23.14% -41.08% 72.62% -
  Horiz. % 348.28% 102.01% 78.07% 78.17% 101.71% 172.62% 100.00%
EY 0.96 3.28 4.28 4.28 3.29 1.94 3.34 -18.76%
  YoY % -70.73% -23.36% 0.00% 30.09% 69.59% -41.92% -
  Horiz. % 28.74% 98.20% 128.14% 128.14% 98.50% 58.08% 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 0.35 0.59 0.51 0.48 0.54 0.61 0.43 -3.37%
  YoY % -40.68% 15.69% 6.25% -11.11% -11.48% 41.86% -
  Horiz. % 81.40% 137.21% 118.60% 111.63% 125.58% 141.86% 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.
 


 

131  249  477  1439 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 NETX 0.02-0.005 
 HSI-C7J 0.125-0.025 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.625+0.005 
 TANCO 0.08+0.005 
 HSI-H8F 0.39+0.09 
 LONBISC 0.095+0.005 
 ARMADA 0.49-0.005 
Partners & Brokers