Highlights

[SYMLIFE] YoY Quarter Result on 2009-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     -4.53%    YoY -     188.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 97,698 60,203 38,831 63,441 70,536 70,991 71,531 5.33%
  YoY % 62.28% 55.04% -38.79% -10.06% -0.64% -0.75% -
  Horiz. % 136.58% 84.16% 54.29% 88.69% 98.61% 99.25% 100.00%
PBT 60,674 14,299 3,435 12,328 5,441 23,305 17,161 23.40%
  YoY % 324.32% 316.27% -72.14% 126.58% -76.65% 35.80% -
  Horiz. % 353.56% 83.32% 20.02% 71.84% 31.71% 135.80% 100.00%
Tax -11,431 -3,493 -1,152 -4,252 -1,694 -3,413 -1,417 41.57%
  YoY % -227.25% -203.21% 72.91% -151.00% 50.37% -140.86% -
  Horiz. % 806.70% 246.51% 81.30% 300.07% 119.55% 240.86% 100.00%
NP 49,243 10,806 2,283 8,076 3,747 19,892 15,744 20.91%
  YoY % 355.70% 373.32% -71.73% 115.53% -81.16% 26.35% -
  Horiz. % 312.77% 68.64% 14.50% 51.30% 23.80% 126.35% 100.00%
NP to SH 49,475 10,916 2,306 5,875 2,035 19,027 15,179 21.74%
  YoY % 353.23% 373.37% -60.75% 188.70% -89.30% 25.35% -
  Horiz. % 325.94% 71.92% 15.19% 38.70% 13.41% 125.35% 100.00%
Tax Rate 18.84 % 24.43 % 33.54 % 34.49 % 31.13 % 14.64 % 8.26 % 14.72%
  YoY % -22.88% -27.16% -2.75% 10.79% 112.64% 77.24% -
  Horiz. % 228.09% 295.76% 406.05% 417.55% 376.88% 177.24% 100.00%
Total Cost 48,455 49,397 36,548 55,365 66,789 51,099 55,787 -2.32%
  YoY % -1.91% 35.16% -33.99% -17.10% 30.71% -8.40% -
  Horiz. % 86.86% 88.55% 65.51% 99.24% 119.72% 91.60% 100.00%
Net Worth 494,481 430,962 428,257 414,544 412,814 401,044 372,315 4.84%
  YoY % 14.74% 0.63% 3.31% 0.42% 2.93% 7.72% -
  Horiz. % 132.81% 115.75% 115.03% 111.34% 110.88% 107.72% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 494,481 430,962 428,257 414,544 412,814 401,044 372,315 4.84%
  YoY % 14.74% 0.63% 3.31% 0.42% 2.93% 7.72% -
  Horiz. % 132.81% 115.75% 115.03% 111.34% 110.88% 107.72% 100.00%
NOSH 268,739 258,061 274,523 274,532 290,714 301,537 318,218 -2.77%
  YoY % 4.14% -6.00% -0.00% -5.57% -3.59% -5.24% -
  Horiz. % 84.45% 81.10% 86.27% 86.27% 91.36% 94.76% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 50.40 % 17.95 % 5.88 % 12.73 % 5.31 % 28.02 % 22.01 % 14.79%
  YoY % 180.78% 205.27% -53.81% 139.74% -81.05% 27.31% -
  Horiz. % 228.99% 81.55% 26.72% 57.84% 24.13% 127.31% 100.00%
ROE 10.01 % 2.53 % 0.54 % 1.42 % 0.49 % 4.74 % 4.08 % 16.12%
  YoY % 295.65% 368.52% -61.97% 189.80% -89.66% 16.18% -
  Horiz. % 245.34% 62.01% 13.24% 34.80% 12.01% 116.18% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 36.35 23.33 14.14 23.11 24.26 23.54 22.48 8.33%
  YoY % 55.81% 64.99% -38.81% -4.74% 3.06% 4.72% -
  Horiz. % 161.70% 103.78% 62.90% 102.80% 107.92% 104.72% 100.00%
EPS 18.41 4.23 0.84 2.14 0.70 6.31 4.77 25.22%
  YoY % 335.22% 403.57% -60.75% 205.71% -88.91% 32.29% -
  Horiz. % 385.95% 88.68% 17.61% 44.86% 14.68% 132.29% 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 1.8400 1.6700 1.5600 1.5100 1.4200 1.3300 1.1700 7.83%
  YoY % 10.18% 7.05% 3.31% 6.34% 6.77% 13.68% -
  Horiz. % 157.26% 142.74% 133.33% 129.06% 121.37% 113.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.27 10.02 6.47 10.56 11.74 11.82 11.91 5.33%
  YoY % 62.38% 54.87% -38.73% -10.05% -0.68% -0.76% -
  Horiz. % 136.61% 84.13% 54.32% 88.66% 98.57% 99.24% 100.00%
EPS 8.24 1.82 0.38 0.98 0.34 3.17 2.53 21.73%
  YoY % 352.75% 378.95% -61.22% 188.24% -89.27% 25.30% -
  Horiz. % 325.69% 71.94% 15.02% 38.74% 13.44% 125.30% 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 0.8233 0.7176 0.7131 0.6902 0.6874 0.6678 0.6199 4.84%
  YoY % 14.73% 0.63% 3.32% 0.41% 2.94% 7.73% -
  Horiz. % 132.81% 115.76% 115.03% 111.34% 110.89% 107.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.8100 0.7300 1.0500 0.6000 0.7000 1.0400 0.8100 -
P/RPS 2.23 3.13 7.42 2.60 2.89 4.42 3.60 -7.67%
  YoY % -28.75% -57.82% 185.38% -10.03% -34.62% 22.78% -
  Horiz. % 61.94% 86.94% 206.11% 72.22% 80.28% 122.78% 100.00%
P/EPS 4.40 17.26 125.00 28.04 100.00 16.48 16.98 -20.14%
  YoY % -74.51% -86.19% 345.79% -71.96% 506.80% -2.94% -
  Horiz. % 25.91% 101.65% 736.16% 165.14% 588.93% 97.06% 100.00%
EY 22.73 5.79 0.80 3.57 1.00 6.07 5.89 25.22%
  YoY % 292.57% 623.75% -77.59% 257.00% -83.53% 3.06% -
  Horiz. % 385.91% 98.30% 13.58% 60.61% 16.98% 103.06% 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 0.44 0.44 0.67 0.40 0.49 0.78 0.69 -7.22%
  YoY % 0.00% -34.33% 67.50% -18.37% -37.18% 13.04% -
  Horiz. % 63.77% 63.77% 97.10% 57.97% 71.01% 113.04% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 24/02/11 24/02/10 26/02/09 28/02/08 28/02/07 -
Price 0.8100 0.8000 1.1500 0.6200 0.5600 0.8900 0.8800 -
P/RPS 2.23 3.43 8.13 2.68 2.31 3.78 3.91 -8.93%
  YoY % -34.99% -57.81% 203.36% 16.02% -38.89% -3.32% -
  Horiz. % 57.03% 87.72% 207.93% 68.54% 59.08% 96.68% 100.00%
P/EPS 4.40 18.91 136.90 28.97 80.00 14.10 18.45 -21.23%
  YoY % -76.73% -86.19% 372.56% -63.79% 467.38% -23.58% -
  Horiz. % 23.85% 102.49% 742.01% 157.02% 433.60% 76.42% 100.00%
EY 22.73 5.29 0.73 3.45 1.25 7.09 5.42 26.96%
  YoY % 329.68% 624.66% -78.84% 176.00% -82.37% 30.81% -
  Horiz. % 419.37% 97.60% 13.47% 63.65% 23.06% 130.81% 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 0.48 0.74 0.41 0.39 0.67 0.75 -8.50%
  YoY % -8.33% -35.14% 80.49% 5.13% -41.79% -10.67% -
  Horiz. % 58.67% 64.00% 98.67% 54.67% 52.00% 89.33% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers