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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: The rapid price recovery is reassuring - Koon Yew Yin Koon Yew Yin's Blog
2. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
3. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
4. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
5. Bursa Malaysia relaxes margin financing rules to ease forced selling pressure on market - Koon Yew Yin Koon Yew Yin's Blog
6. (CHOIVO CAPITAL) Lessons from Golconda – A Reflection & On Moving Forward. Choivo Capital
7. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
8. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
Partners & Brokers