Highlights

[SYMLIFE] YoY Quarter Result on 2009-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 12-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     5.09%    YoY -     -39.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 91,441 100,815 63,679 61,387 90,269 83,865 99,717 -1.43%
  YoY % -9.30% 58.32% 3.73% -32.00% 7.64% -15.90% -
  Horiz. % 91.70% 101.10% 63.86% 61.56% 90.53% 84.10% 100.00%
PBT 16,285 14,587 4,722 10,497 16,428 12,095 31,934 -10.61%
  YoY % 11.64% 208.92% -55.02% -36.10% 35.82% -62.13% -
  Horiz. % 51.00% 45.68% 14.79% 32.87% 51.44% 37.87% 100.00%
Tax -4,166 -6,343 -1,711 -3,481 -4,992 -1,622 -5,883 -5.58%
  YoY % 34.32% -270.72% 50.85% 30.27% -207.77% 72.43% -
  Horiz. % 70.81% 107.82% 29.08% 59.17% 84.85% 27.57% 100.00%
NP 12,119 8,244 3,011 7,016 11,436 10,473 26,051 -11.96%
  YoY % 47.00% 173.80% -57.08% -38.65% 9.20% -59.80% -
  Horiz. % 46.52% 31.65% 11.56% 26.93% 43.90% 40.20% 100.00%
NP to SH 12,426 8,371 3,044 6,154 10,132 9,360 26,340 -11.76%
  YoY % 48.44% 175.00% -50.54% -39.26% 8.25% -64.46% -
  Horiz. % 47.18% 31.78% 11.56% 23.36% 38.47% 35.54% 100.00%
Tax Rate 25.58 % 43.48 % 36.23 % 33.16 % 30.39 % 13.41 % 18.42 % 5.62%
  YoY % -41.17% 20.01% 9.26% 9.11% 126.62% -27.20% -
  Horiz. % 138.87% 236.05% 196.69% 180.02% 164.98% 72.80% 100.00%
Total Cost 79,322 92,571 60,668 54,371 78,833 73,392 73,666 1.24%
  YoY % -14.31% 52.59% 11.58% -31.03% 7.41% -0.37% -
  Horiz. % 107.68% 125.66% 82.36% 73.81% 107.01% 99.63% 100.00%
Net Worth 454,283 430,212 425,063 407,531 414,090 386,138 356,720 4.11%
  YoY % 5.60% 1.21% 4.30% -1.58% 7.24% 8.25% -
  Horiz. % 127.35% 120.60% 119.16% 114.24% 116.08% 108.25% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 454,283 430,212 425,063 407,531 414,090 386,138 356,720 4.11%
  YoY % 5.60% 1.21% 4.30% -1.58% 7.24% 8.25% -
  Horiz. % 127.35% 120.60% 119.16% 114.24% 116.08% 108.25% 100.00%
NOSH 267,225 259,164 274,234 273,511 293,681 308,910 318,500 -2.88%
  YoY % 3.11% -5.50% 0.26% -6.87% -4.93% -3.01% -
  Horiz. % 83.90% 81.37% 86.10% 85.87% 92.21% 96.99% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.25 % 8.18 % 4.73 % 11.43 % 12.67 % 12.49 % 26.12 % -10.69%
  YoY % 61.98% 72.94% -58.62% -9.79% 1.44% -52.18% -
  Horiz. % 50.73% 31.32% 18.11% 43.76% 48.51% 47.82% 100.00%
ROE 2.74 % 1.95 % 0.72 % 1.51 % 2.45 % 2.42 % 7.38 % -15.21%
  YoY % 40.51% 170.83% -52.32% -38.37% 1.24% -67.21% -
  Horiz. % 37.13% 26.42% 9.76% 20.46% 33.20% 32.79% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 34.22 38.90 23.22 22.44 30.74 27.15 31.31 1.49%
  YoY % -12.03% 67.53% 3.48% -27.00% 13.22% -13.29% -
  Horiz. % 109.29% 124.24% 74.16% 71.67% 98.18% 86.71% 100.00%
EPS 4.65 3.23 1.11 2.25 3.45 3.03 8.27 -9.14%
  YoY % 43.96% 190.99% -50.67% -34.78% 13.86% -63.36% -
  Horiz. % 56.23% 39.06% 13.42% 27.21% 41.72% 36.64% 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 1.7000 1.6600 1.5500 1.4900 1.4100 1.2500 1.1200 7.20%
  YoY % 2.41% 7.10% 4.03% 5.67% 12.80% 11.61% -
  Horiz. % 151.79% 148.21% 138.39% 133.04% 125.89% 111.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.23 16.79 10.60 10.22 15.03 13.96 16.60 -1.42%
  YoY % -9.29% 58.40% 3.72% -32.00% 7.66% -15.90% -
  Horiz. % 91.75% 101.14% 63.86% 61.57% 90.54% 84.10% 100.00%
EPS 2.07 1.39 0.51 1.02 1.69 1.56 4.39 -11.77%
  YoY % 48.92% 172.55% -50.00% -39.64% 8.33% -64.46% -
  Horiz. % 47.15% 31.66% 11.62% 23.23% 38.50% 35.54% 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 0.7564 0.7163 0.7078 0.6786 0.6895 0.6430 0.5940 4.11%
  YoY % 5.60% 1.20% 4.30% -1.58% 7.23% 8.25% -
  Horiz. % 127.34% 120.59% 119.16% 114.24% 116.08% 108.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.8000 0.7200 0.9700 0.6400 0.7200 1.1400 0.6500 -
P/RPS 2.34 1.85 4.18 2.85 2.34 4.20 2.08 1.98%
  YoY % 26.49% -55.74% 46.67% 21.79% -44.29% 101.92% -
  Horiz. % 112.50% 88.94% 200.96% 137.02% 112.50% 201.92% 100.00%
P/EPS 17.20 22.29 87.39 28.44 20.87 37.62 7.86 13.93%
  YoY % -22.84% -74.49% 207.28% 36.27% -44.52% 378.63% -
  Horiz. % 218.83% 283.59% 1,111.83% 361.83% 265.52% 478.63% 100.00%
EY 5.81 4.49 1.14 3.52 4.79 2.66 12.72 -12.23%
  YoY % 29.40% 293.86% -67.61% -26.51% 80.08% -79.09% -
  Horiz. % 45.68% 35.30% 8.96% 27.67% 37.66% 20.91% 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 0.47 0.43 0.63 0.43 0.51 0.91 0.58 -3.44%
  YoY % 9.30% -31.75% 46.51% -15.69% -43.96% 56.90% -
  Horiz. % 81.03% 74.14% 108.62% 74.14% 87.93% 156.90% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 24/11/11 23/11/10 12/11/09 27/11/08 13/11/07 27/11/06 -
Price 0.8100 0.7300 0.9700 0.6300 0.7200 1.0700 0.6900 -
P/RPS 2.37 1.88 4.18 2.81 2.34 3.94 2.20 1.25%
  YoY % 26.06% -55.02% 48.75% 20.09% -40.61% 79.09% -
  Horiz. % 107.73% 85.45% 190.00% 127.73% 106.36% 179.09% 100.00%
P/EPS 17.42 22.60 87.39 28.00 20.87 35.31 8.34 13.05%
  YoY % -22.92% -74.14% 212.11% 34.16% -40.89% 323.38% -
  Horiz. % 208.87% 270.98% 1,047.84% 335.73% 250.24% 423.38% 100.00%
EY 5.74 4.42 1.14 3.57 4.79 2.83 11.99 -11.54%
  YoY % 29.86% 287.72% -68.07% -25.47% 69.26% -76.40% -
  Horiz. % 47.87% 36.86% 9.51% 29.77% 39.95% 23.60% 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 0.44 0.63 0.42 0.51 0.86 0.62 -4.17%
  YoY % 9.09% -30.16% 50.00% -17.65% -40.70% 38.71% -
  Horiz. % 77.42% 70.97% 101.61% 67.74% 82.26% 138.71% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers