Highlights

[SYMLIFE] YoY Quarter Result on 2010-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 23-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     -39.78%    YoY -     -50.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 99,599 91,441 100,815 63,679 61,387 90,269 83,865 2.90%
  YoY % 8.92% -9.30% 58.32% 3.73% -32.00% 7.64% -
  Horiz. % 118.76% 109.03% 120.21% 75.93% 73.20% 107.64% 100.00%
PBT 16,378 16,285 14,587 4,722 10,497 16,428 12,095 5.18%
  YoY % 0.57% 11.64% 208.92% -55.02% -36.10% 35.82% -
  Horiz. % 135.41% 134.64% 120.60% 39.04% 86.79% 135.82% 100.00%
Tax -3,791 -4,166 -6,343 -1,711 -3,481 -4,992 -1,622 15.18%
  YoY % 9.00% 34.32% -270.72% 50.85% 30.27% -207.77% -
  Horiz. % 233.72% 256.84% 391.06% 105.49% 214.61% 307.77% 100.00%
NP 12,587 12,119 8,244 3,011 7,016 11,436 10,473 3.11%
  YoY % 3.86% 47.00% 173.80% -57.08% -38.65% 9.20% -
  Horiz. % 120.19% 115.72% 78.72% 28.75% 66.99% 109.20% 100.00%
NP to SH 12,711 12,426 8,371 3,044 6,154 10,132 9,360 5.23%
  YoY % 2.29% 48.44% 175.00% -50.54% -39.26% 8.25% -
  Horiz. % 135.80% 132.76% 89.43% 32.52% 65.75% 108.25% 100.00%
Tax Rate 23.15 % 25.58 % 43.48 % 36.23 % 33.16 % 30.39 % 13.41 % 9.52%
  YoY % -9.50% -41.17% 20.01% 9.26% 9.11% 126.62% -
  Horiz. % 172.63% 190.75% 324.24% 270.17% 247.28% 226.62% 100.00%
Total Cost 87,012 79,322 92,571 60,668 54,371 78,833 73,392 2.88%
  YoY % 9.69% -14.31% 52.59% 11.58% -31.03% 7.41% -
  Horiz. % 118.56% 108.08% 126.13% 82.66% 74.08% 107.41% 100.00%
Net Worth 534,775 454,283 430,212 425,063 407,531 414,090 386,138 5.57%
  YoY % 17.72% 5.60% 1.21% 4.30% -1.58% 7.24% -
  Horiz. % 138.49% 117.65% 111.41% 110.08% 105.54% 107.24% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 534,775 454,283 430,212 425,063 407,531 414,090 386,138 5.57%
  YoY % 17.72% 5.60% 1.21% 4.30% -1.58% 7.24% -
  Horiz. % 138.49% 117.65% 111.41% 110.08% 105.54% 107.24% 100.00%
NOSH 268,731 267,225 259,164 274,234 273,511 293,681 308,910 -2.29%
  YoY % 0.56% 3.11% -5.50% 0.26% -6.87% -4.93% -
  Horiz. % 86.99% 86.51% 83.90% 88.77% 88.54% 95.07% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 12.64 % 13.25 % 8.18 % 4.73 % 11.43 % 12.67 % 12.49 % 0.20%
  YoY % -4.60% 61.98% 72.94% -58.62% -9.79% 1.44% -
  Horiz. % 101.20% 106.08% 65.49% 37.87% 91.51% 101.44% 100.00%
ROE 2.38 % 2.74 % 1.95 % 0.72 % 1.51 % 2.45 % 2.42 % -0.28%
  YoY % -13.14% 40.51% 170.83% -52.32% -38.37% 1.24% -
  Horiz. % 98.35% 113.22% 80.58% 29.75% 62.40% 101.24% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 37.06 34.22 38.90 23.22 22.44 30.74 27.15 5.32%
  YoY % 8.30% -12.03% 67.53% 3.48% -27.00% 13.22% -
  Horiz. % 136.50% 126.04% 143.28% 85.52% 82.65% 113.22% 100.00%
EPS 4.73 4.65 3.23 1.11 2.25 3.45 3.03 7.70%
  YoY % 1.72% 43.96% 190.99% -50.67% -34.78% 13.86% -
  Horiz. % 156.11% 153.47% 106.60% 36.63% 74.26% 113.86% 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 1.9900 1.7000 1.6600 1.5500 1.4900 1.4100 1.2500 8.05%
  YoY % 17.06% 2.41% 7.10% 4.03% 5.67% 12.80% -
  Horiz. % 159.20% 136.00% 132.80% 124.00% 119.20% 112.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 16.58 15.23 16.79 10.60 10.22 15.03 13.96 2.91%
  YoY % 8.86% -9.29% 58.40% 3.72% -32.00% 7.66% -
  Horiz. % 118.77% 109.10% 120.27% 75.93% 73.21% 107.66% 100.00%
EPS 2.12 2.07 1.39 0.51 1.02 1.69 1.56 5.24%
  YoY % 2.42% 48.92% 172.55% -50.00% -39.64% 8.33% -
  Horiz. % 135.90% 132.69% 89.10% 32.69% 65.38% 108.33% 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 0.8904 0.7564 0.7163 0.7078 0.6786 0.6895 0.6430 5.57%
  YoY % 17.72% 5.60% 1.20% 4.30% -1.58% 7.23% -
  Horiz. % 138.48% 117.64% 111.40% 110.08% 105.54% 107.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.1800 0.8000 0.7200 0.9700 0.6400 0.7200 1.1400 -
P/RPS 3.18 2.34 1.85 4.18 2.85 2.34 4.20 -4.53%
  YoY % 35.90% 26.49% -55.74% 46.67% 21.79% -44.29% -
  Horiz. % 75.71% 55.71% 44.05% 99.52% 67.86% 55.71% 100.00%
P/EPS 24.95 17.20 22.29 87.39 28.44 20.87 37.62 -6.61%
  YoY % 45.06% -22.84% -74.49% 207.28% 36.27% -44.52% -
  Horiz. % 66.32% 45.72% 59.25% 232.30% 75.60% 55.48% 100.00%
EY 4.01 5.81 4.49 1.14 3.52 4.79 2.66 7.07%
  YoY % -30.98% 29.40% 293.86% -67.61% -26.51% 80.08% -
  Horiz. % 150.75% 218.42% 168.80% 42.86% 132.33% 180.08% 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 0.59 0.47 0.43 0.63 0.43 0.51 0.91 -6.96%
  YoY % 25.53% 9.30% -31.75% 46.51% -15.69% -43.96% -
  Horiz. % 64.84% 51.65% 47.25% 69.23% 47.25% 56.04% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 19/11/12 24/11/11 23/11/10 12/11/09 27/11/08 13/11/07 -
Price 1.1400 0.8100 0.7300 0.9700 0.6300 0.7200 1.0700 -
P/RPS 3.08 2.37 1.88 4.18 2.81 2.34 3.94 -4.02%
  YoY % 29.96% 26.06% -55.02% 48.75% 20.09% -40.61% -
  Horiz. % 78.17% 60.15% 47.72% 106.09% 71.32% 59.39% 100.00%
P/EPS 24.10 17.42 22.60 87.39 28.00 20.87 35.31 -6.16%
  YoY % 38.35% -22.92% -74.14% 212.11% 34.16% -40.89% -
  Horiz. % 68.25% 49.33% 64.00% 247.49% 79.30% 59.11% 100.00%
EY 4.15 5.74 4.42 1.14 3.57 4.79 2.83 6.58%
  YoY % -27.70% 29.86% 287.72% -68.07% -25.47% 69.26% -
  Horiz. % 146.64% 202.83% 156.18% 40.28% 126.15% 169.26% 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 0.57 0.48 0.44 0.63 0.42 0.51 0.86 -6.62%
  YoY % 18.75% 9.09% -30.16% 50.00% -17.65% -40.70% -
  Horiz. % 66.28% 55.81% 51.16% 73.26% 48.84% 59.30% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers