Highlights

[SYMLIFE] YoY Quarter Result on 2008-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Dec-2008  [#3]
Profit Trend QoQ -     -79.92%    YoY -     -89.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 60,203 38,831 63,441 70,536 70,991 71,531 47,286 4.11%
  YoY % 55.04% -38.79% -10.06% -0.64% -0.75% 51.27% -
  Horiz. % 127.32% 82.12% 134.16% 149.17% 150.13% 151.27% 100.00%
PBT 14,299 3,435 12,328 5,441 23,305 17,161 2,276 35.82%
  YoY % 316.27% -72.14% 126.58% -76.65% 35.80% 654.00% -
  Horiz. % 628.25% 150.92% 541.65% 239.06% 1,023.95% 754.00% 100.00%
Tax -3,493 -1,152 -4,252 -1,694 -3,413 -1,417 -741 29.47%
  YoY % -203.21% 72.91% -151.00% 50.37% -140.86% -91.23% -
  Horiz. % 471.39% 155.47% 573.82% 228.61% 460.59% 191.23% 100.00%
NP 10,806 2,283 8,076 3,747 19,892 15,744 1,535 38.42%
  YoY % 373.32% -71.73% 115.53% -81.16% 26.35% 925.67% -
  Horiz. % 703.97% 148.73% 526.12% 244.10% 1,295.90% 1,025.67% 100.00%
NP to SH 10,916 2,306 5,875 2,035 19,027 15,179 1,535 38.65%
  YoY % 373.37% -60.75% 188.70% -89.30% 25.35% 888.86% -
  Horiz. % 711.14% 150.23% 382.74% 132.57% 1,239.54% 988.86% 100.00%
Tax Rate 24.43 % 33.54 % 34.49 % 31.13 % 14.64 % 8.26 % 32.56 % -4.67%
  YoY % -27.16% -2.75% 10.79% 112.64% 77.24% -74.63% -
  Horiz. % 75.03% 103.01% 105.93% 95.61% 44.96% 25.37% 100.00%
Total Cost 49,397 36,548 55,365 66,789 51,099 55,787 45,751 1.29%
  YoY % 35.16% -33.99% -17.10% 30.71% -8.40% 21.94% -
  Horiz. % 107.97% 79.88% 121.01% 145.98% 111.69% 121.94% 100.00%
Net Worth 430,962 428,257 414,544 412,814 401,044 372,315 431,718 -0.03%
  YoY % 0.63% 3.31% 0.42% 2.93% 7.72% -13.76% -
  Horiz. % 99.82% 99.20% 96.02% 95.62% 92.89% 86.24% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 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
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 430,962 428,257 414,544 412,814 401,044 372,315 431,718 -0.03%
  YoY % 0.63% 3.31% 0.42% 2.93% 7.72% -13.76% -
  Horiz. % 99.82% 99.20% 96.02% 95.62% 92.89% 86.24% 100.00%
NOSH 258,061 274,523 274,532 290,714 301,537 318,218 319,791 -3.51%
  YoY % -6.00% -0.00% -5.57% -3.59% -5.24% -0.49% -
  Horiz. % 80.70% 85.84% 85.85% 90.91% 94.29% 99.51% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 17.95 % 5.88 % 12.73 % 5.31 % 28.02 % 22.01 % 3.25 % 32.94%
  YoY % 205.27% -53.81% 139.74% -81.05% 27.31% 577.23% -
  Horiz. % 552.31% 180.92% 391.69% 163.38% 862.15% 677.23% 100.00%
ROE 2.53 % 0.54 % 1.42 % 0.49 % 4.74 % 4.08 % 0.36 % 38.38%
  YoY % 368.52% -61.97% 189.80% -89.66% 16.18% 1,033.33% -
  Horiz. % 702.78% 150.00% 394.44% 136.11% 1,316.67% 1,133.33% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 23.33 14.14 23.11 24.26 23.54 22.48 14.79 7.89%
  YoY % 64.99% -38.81% -4.74% 3.06% 4.72% 51.99% -
  Horiz. % 157.74% 95.61% 156.25% 164.03% 159.16% 151.99% 100.00%
EPS 4.23 0.84 2.14 0.70 6.31 4.77 0.48 43.70%
  YoY % 403.57% -60.75% 205.71% -88.91% 32.29% 893.75% -
  Horiz. % 881.25% 175.00% 445.83% 145.83% 1,314.58% 993.75% 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 1.6700 1.5600 1.5100 1.4200 1.3300 1.1700 1.3500 3.61%
  YoY % 7.05% 3.31% 6.34% 6.77% 13.68% -13.33% -
  Horiz. % 123.70% 115.56% 111.85% 105.19% 98.52% 86.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 10.02 6.47 10.56 11.74 11.82 11.91 7.87 4.11%
  YoY % 54.87% -38.73% -10.05% -0.68% -0.76% 51.33% -
  Horiz. % 127.32% 82.21% 134.18% 149.17% 150.19% 151.33% 100.00%
EPS 1.82 0.38 0.98 0.34 3.17 2.53 0.26 38.29%
  YoY % 378.95% -61.22% 188.24% -89.27% 25.30% 873.08% -
  Horiz. % 700.00% 146.15% 376.92% 130.77% 1,219.23% 973.08% 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 0.7176 0.7131 0.6902 0.6874 0.6678 0.6199 0.7188 -0.03%
  YoY % 0.63% 3.32% 0.41% 2.94% 7.73% -13.76% -
  Horiz. % 99.83% 99.21% 96.02% 95.63% 92.90% 86.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.7300 1.0500 0.6000 0.7000 1.0400 0.8100 0.6900 -
P/RPS 3.13 7.42 2.60 2.89 4.42 3.60 4.67 -6.45%
  YoY % -57.82% 185.38% -10.03% -34.62% 22.78% -22.91% -
  Horiz. % 67.02% 158.89% 55.67% 61.88% 94.65% 77.09% 100.00%
P/EPS 17.26 125.00 28.04 100.00 16.48 16.98 143.75 -29.75%
  YoY % -86.19% 345.79% -71.96% 506.80% -2.94% -88.19% -
  Horiz. % 12.01% 86.96% 19.51% 69.57% 11.46% 11.81% 100.00%
EY 5.79 0.80 3.57 1.00 6.07 5.89 0.70 42.19%
  YoY % 623.75% -77.59% 257.00% -83.53% 3.06% 741.43% -
  Horiz. % 827.14% 114.29% 510.00% 142.86% 867.14% 841.43% 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 0.44 0.67 0.40 0.49 0.78 0.69 0.51 -2.43%
  YoY % -34.33% 67.50% -18.37% -37.18% 13.04% 35.29% -
  Horiz. % 86.27% 131.37% 78.43% 96.08% 152.94% 135.29% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 24/02/11 24/02/10 26/02/09 28/02/08 28/02/07 27/02/06 -
Price 0.8000 1.1500 0.6200 0.5600 0.8900 0.8800 0.7100 -
P/RPS 3.43 8.13 2.68 2.31 3.78 3.91 4.80 -5.44%
  YoY % -57.81% 203.36% 16.02% -38.89% -3.32% -18.54% -
  Horiz. % 71.46% 169.37% 55.83% 48.12% 78.75% 81.46% 100.00%
P/EPS 18.91 136.90 28.97 80.00 14.10 18.45 147.92 -29.01%
  YoY % -86.19% 372.56% -63.79% 467.38% -23.58% -87.53% -
  Horiz. % 12.78% 92.55% 19.58% 54.08% 9.53% 12.47% 100.00%
EY 5.29 0.73 3.45 1.25 7.09 5.42 0.68 40.74%
  YoY % 624.66% -78.84% 176.00% -82.37% 30.81% 697.06% -
  Horiz. % 777.94% 107.35% 507.35% 183.82% 1,042.65% 797.06% 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 0.74 0.41 0.39 0.67 0.75 0.53 -1.64%
  YoY % -35.14% 80.49% 5.13% -41.79% -10.67% 41.51% -
  Horiz. % 90.57% 139.62% 77.36% 73.58% 126.42% 141.51% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
5. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
6. With Wuhan virus genetic code in hand, scientists begin work on a vaccine Good Articles to Share
7. 【百股經#20】好股鼠於你|TOP 10新加坡不可錯過的上市公司 Good Articles to Share
8. Position for the Greatest Wave in TECH STOCKS & CNY cheers with CARLSBG |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
Partners & Brokers