Highlights

[SYMLIFE] YoY Quarter Result on 2012-09-30 [#2]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 19-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     35.77%    YoY -     48.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 25,418 44,195 99,599 91,441 100,815 63,679 61,387 -13.66%
  YoY % -42.49% -55.63% 8.92% -9.30% 58.32% 3.73% -
  Horiz. % 41.41% 71.99% 162.25% 148.96% 164.23% 103.73% 100.00%
PBT 902 24,448 16,378 16,285 14,587 4,722 10,497 -33.56%
  YoY % -96.31% 49.27% 0.57% 11.64% 208.92% -55.02% -
  Horiz. % 8.59% 232.90% 156.03% 155.14% 138.96% 44.98% 100.00%
Tax 578 -2,245 -3,791 -4,166 -6,343 -1,711 -3,481 -
  YoY % 125.75% 40.78% 9.00% 34.32% -270.72% 50.85% -
  Horiz. % -16.60% 64.49% 108.91% 119.68% 182.22% 49.15% 100.00%
NP 1,480 22,203 12,587 12,119 8,244 3,011 7,016 -22.84%
  YoY % -93.33% 76.40% 3.86% 47.00% 173.80% -57.08% -
  Horiz. % 21.09% 316.46% 179.40% 172.73% 117.50% 42.92% 100.00%
NP to SH 2,101 22,360 12,711 12,426 8,371 3,044 6,154 -16.39%
  YoY % -90.60% 75.91% 2.29% 48.44% 175.00% -50.54% -
  Horiz. % 34.14% 363.34% 206.55% 201.92% 136.03% 49.46% 100.00%
Tax Rate -64.08 % 9.18 % 23.15 % 25.58 % 43.48 % 36.23 % 33.16 % -
  YoY % -798.04% -60.35% -9.50% -41.17% 20.01% 9.26% -
  Horiz. % -193.24% 27.68% 69.81% 77.14% 131.12% 109.26% 100.00%
Total Cost 23,938 21,992 87,012 79,322 92,571 60,668 54,371 -12.77%
  YoY % 8.85% -74.73% 9.69% -14.31% 52.59% 11.58% -
  Horiz. % 44.03% 40.45% 160.03% 145.89% 170.26% 111.58% 100.00%
Net Worth 601,908 594,950 534,775 454,283 430,212 425,063 407,531 6.71%
  YoY % 1.17% 11.25% 17.72% 5.60% 1.21% 4.30% -
  Horiz. % 147.70% 145.99% 131.22% 111.47% 105.57% 104.30% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 601,908 594,950 534,775 454,283 430,212 425,063 407,531 6.71%
  YoY % 1.17% 11.25% 17.72% 5.60% 1.21% 4.30% -
  Horiz. % 147.70% 145.99% 131.22% 111.47% 105.57% 104.30% 100.00%
NOSH 283,918 281,967 268,731 267,225 259,164 274,234 273,511 0.62%
  YoY % 0.69% 4.93% 0.56% 3.11% -5.50% 0.26% -
  Horiz. % 103.81% 103.09% 98.25% 97.70% 94.75% 100.26% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.82 % 50.24 % 12.64 % 13.25 % 8.18 % 4.73 % 11.43 % -10.63%
  YoY % -88.42% 297.47% -4.60% 61.98% 72.94% -58.62% -
  Horiz. % 50.92% 439.55% 110.59% 115.92% 71.57% 41.38% 100.00%
ROE 0.35 % 3.76 % 2.38 % 2.74 % 1.95 % 0.72 % 1.51 % -21.62%
  YoY % -90.69% 57.98% -13.14% 40.51% 170.83% -52.32% -
  Horiz. % 23.18% 249.01% 157.62% 181.46% 129.14% 47.68% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 8.95 15.67 37.06 34.22 38.90 23.22 22.44 -14.20%
  YoY % -42.88% -57.72% 8.30% -12.03% 67.53% 3.48% -
  Horiz. % 39.88% 69.83% 165.15% 152.50% 173.35% 103.48% 100.00%
EPS 0.74 7.93 4.73 4.65 3.23 1.11 2.25 -16.91%
  YoY % -90.67% 67.65% 1.72% 43.96% 190.99% -50.67% -
  Horiz. % 32.89% 352.44% 210.22% 206.67% 143.56% 49.33% 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 2.1200 2.1100 1.9900 1.7000 1.6600 1.5500 1.4900 6.05%
  YoY % 0.47% 6.03% 17.06% 2.41% 7.10% 4.03% -
  Horiz. % 142.28% 141.61% 133.56% 114.09% 111.41% 104.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.23 7.36 16.58 15.23 16.79 10.60 10.22 -13.67%
  YoY % -42.53% -55.61% 8.86% -9.29% 58.40% 3.72% -
  Horiz. % 41.39% 72.02% 162.23% 149.02% 164.29% 103.72% 100.00%
EPS 0.35 3.72 2.12 2.07 1.39 0.51 1.02 -16.32%
  YoY % -90.59% 75.47% 2.42% 48.92% 172.55% -50.00% -
  Horiz. % 34.31% 364.71% 207.84% 202.94% 136.27% 50.00% 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 1.0022 0.9906 0.8904 0.7564 0.7163 0.7078 0.6786 6.71%
  YoY % 1.17% 11.25% 17.72% 5.60% 1.20% 4.30% -
  Horiz. % 147.69% 145.98% 131.21% 111.46% 105.56% 104.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.6900 1.0700 1.1800 0.8000 0.7200 0.9700 0.6400 -
P/RPS 7.71 6.83 3.18 2.34 1.85 4.18 2.85 18.03%
  YoY % 12.88% 114.78% 35.90% 26.49% -55.74% 46.67% -
  Horiz. % 270.53% 239.65% 111.58% 82.11% 64.91% 146.67% 100.00%
P/EPS 93.24 13.49 24.95 17.20 22.29 87.39 28.44 21.87%
  YoY % 591.18% -45.93% 45.06% -22.84% -74.49% 207.28% -
  Horiz. % 327.85% 47.43% 87.73% 60.48% 78.38% 307.28% 100.00%
EY 1.07 7.41 4.01 5.81 4.49 1.14 3.52 -17.99%
  YoY % -85.56% 84.79% -30.98% 29.40% 293.86% -67.61% -
  Horiz. % 30.40% 210.51% 113.92% 165.06% 127.56% 32.39% 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 0.33 0.51 0.59 0.47 0.43 0.63 0.43 -4.31%
  YoY % -35.29% -13.56% 25.53% 9.30% -31.75% 46.51% -
  Horiz. % 76.74% 118.60% 137.21% 109.30% 100.00% 146.51% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 27/11/13 19/11/12 24/11/11 23/11/10 12/11/09 -
Price 0.8050 0.9700 1.1400 0.8100 0.7300 0.9700 0.6300 -
P/RPS 8.99 6.19 3.08 2.37 1.88 4.18 2.81 21.38%
  YoY % 45.23% 100.97% 29.96% 26.06% -55.02% 48.75% -
  Horiz. % 319.93% 220.28% 109.61% 84.34% 66.90% 148.75% 100.00%
P/EPS 108.78 12.23 24.10 17.42 22.60 87.39 28.00 25.37%
  YoY % 789.45% -49.25% 38.35% -22.92% -74.14% 212.11% -
  Horiz. % 388.50% 43.68% 86.07% 62.21% 80.71% 312.11% 100.00%
EY 0.92 8.18 4.15 5.74 4.42 1.14 3.57 -20.22%
  YoY % -88.75% 97.11% -27.70% 29.86% 287.72% -68.07% -
  Horiz. % 25.77% 229.13% 116.25% 160.78% 123.81% 31.93% 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 0.38 0.46 0.57 0.48 0.44 0.63 0.42 -1.65%
  YoY % -17.39% -19.30% 18.75% 9.09% -30.16% 50.00% -
  Horiz. % 90.48% 109.52% 135.71% 114.29% 104.76% 150.00% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers