Highlights

[SYMLIFE] YoY Quarter Result on 2010-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -24.24%    YoY -     -60.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 98,633 97,698 60,203 38,831 63,441 70,536 70,991 5.63%
  YoY % 0.96% 62.28% 55.04% -38.79% -10.06% -0.64% -
  Horiz. % 138.94% 137.62% 84.80% 54.70% 89.36% 99.36% 100.00%
PBT 14,673 60,674 14,299 3,435 12,328 5,441 23,305 -7.41%
  YoY % -75.82% 324.32% 316.27% -72.14% 126.58% -76.65% -
  Horiz. % 62.96% 260.35% 61.36% 14.74% 52.90% 23.35% 100.00%
Tax -4,319 -11,431 -3,493 -1,152 -4,252 -1,694 -3,413 4.00%
  YoY % 62.22% -227.25% -203.21% 72.91% -151.00% 50.37% -
  Horiz. % 126.55% 334.93% 102.34% 33.75% 124.58% 49.63% 100.00%
NP 10,354 49,243 10,806 2,283 8,076 3,747 19,892 -10.30%
  YoY % -78.97% 355.70% 373.32% -71.73% 115.53% -81.16% -
  Horiz. % 52.05% 247.55% 54.32% 11.48% 40.60% 18.84% 100.00%
NP to SH 10,537 49,475 10,916 2,306 5,875 2,035 19,027 -9.37%
  YoY % -78.70% 353.23% 373.37% -60.75% 188.70% -89.30% -
  Horiz. % 55.38% 260.03% 57.37% 12.12% 30.88% 10.70% 100.00%
Tax Rate 29.44 % 18.84 % 24.43 % 33.54 % 34.49 % 31.13 % 14.64 % 12.34%
  YoY % 56.26% -22.88% -27.16% -2.75% 10.79% 112.64% -
  Horiz. % 201.09% 128.69% 166.87% 229.10% 235.59% 212.64% 100.00%
Total Cost 88,279 48,455 49,397 36,548 55,365 66,789 51,099 9.53%
  YoY % 82.19% -1.91% 35.16% -33.99% -17.10% 30.71% -
  Horiz. % 172.76% 94.83% 96.67% 71.52% 108.35% 130.71% 100.00%
Net Worth 542,304 494,481 430,962 428,257 414,544 412,814 401,044 5.15%
  YoY % 9.67% 14.74% 0.63% 3.31% 0.42% 2.93% -
  Horiz. % 135.22% 123.30% 107.46% 106.79% 103.37% 102.93% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 542,304 494,481 430,962 428,257 414,544 412,814 401,044 5.15%
  YoY % 9.67% 14.74% 0.63% 3.31% 0.42% 2.93% -
  Horiz. % 135.22% 123.30% 107.46% 106.79% 103.37% 102.93% 100.00%
NOSH 280,986 268,739 258,061 274,523 274,532 290,714 301,537 -1.17%
  YoY % 4.56% 4.14% -6.00% -0.00% -5.57% -3.59% -
  Horiz. % 93.18% 89.12% 85.58% 91.04% 91.04% 96.41% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 10.50 % 50.40 % 17.95 % 5.88 % 12.73 % 5.31 % 28.02 % -15.08%
  YoY % -79.17% 180.78% 205.27% -53.81% 139.74% -81.05% -
  Horiz. % 37.47% 179.87% 64.06% 20.99% 45.43% 18.95% 100.00%
ROE 1.94 % 10.01 % 2.53 % 0.54 % 1.42 % 0.49 % 4.74 % -13.82%
  YoY % -80.62% 295.65% 368.52% -61.97% 189.80% -89.66% -
  Horiz. % 40.93% 211.18% 53.38% 11.39% 29.96% 10.34% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 35.10 36.35 23.33 14.14 23.11 24.26 23.54 6.88%
  YoY % -3.44% 55.81% 64.99% -38.81% -4.74% 3.06% -
  Horiz. % 149.11% 154.42% 99.11% 60.07% 98.17% 103.06% 100.00%
EPS 3.75 18.41 4.23 0.84 2.14 0.70 6.31 -8.30%
  YoY % -79.63% 335.22% 403.57% -60.75% 205.71% -88.91% -
  Horiz. % 59.43% 291.76% 67.04% 13.31% 33.91% 11.09% 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 1.9300 1.8400 1.6700 1.5600 1.5100 1.4200 1.3300 6.40%
  YoY % 4.89% 10.18% 7.05% 3.31% 6.34% 6.77% -
  Horiz. % 145.11% 138.35% 125.56% 117.29% 113.53% 106.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 16.42 16.27 10.02 6.47 10.56 11.74 11.82 5.63%
  YoY % 0.92% 62.38% 54.87% -38.73% -10.05% -0.68% -
  Horiz. % 138.92% 137.65% 84.77% 54.74% 89.34% 99.32% 100.00%
EPS 1.75 8.24 1.82 0.38 0.98 0.34 3.17 -9.42%
  YoY % -78.76% 352.75% 378.95% -61.22% 188.24% -89.27% -
  Horiz. % 55.21% 259.94% 57.41% 11.99% 30.91% 10.73% 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 0.9030 0.8233 0.7176 0.7131 0.6902 0.6874 0.6678 5.15%
  YoY % 9.68% 14.73% 0.63% 3.32% 0.41% 2.94% -
  Horiz. % 135.22% 123.29% 107.46% 106.78% 103.35% 102.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.0500 0.8100 0.7300 1.0500 0.6000 0.7000 1.0400 -
P/RPS 2.99 2.23 3.13 7.42 2.60 2.89 4.42 -6.30%
  YoY % 34.08% -28.75% -57.82% 185.38% -10.03% -34.62% -
  Horiz. % 67.65% 50.45% 70.81% 167.87% 58.82% 65.38% 100.00%
P/EPS 28.00 4.40 17.26 125.00 28.04 100.00 16.48 9.23%
  YoY % 536.36% -74.51% -86.19% 345.79% -71.96% 506.80% -
  Horiz. % 169.90% 26.70% 104.73% 758.50% 170.15% 606.80% 100.00%
EY 3.57 22.73 5.79 0.80 3.57 1.00 6.07 -8.46%
  YoY % -84.29% 292.57% 623.75% -77.59% 257.00% -83.53% -
  Horiz. % 58.81% 374.46% 95.39% 13.18% 58.81% 16.47% 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 0.54 0.44 0.44 0.67 0.40 0.49 0.78 -5.94%
  YoY % 22.73% 0.00% -34.33% 67.50% -18.37% -37.18% -
  Horiz. % 69.23% 56.41% 56.41% 85.90% 51.28% 62.82% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 28/02/12 24/02/11 24/02/10 26/02/09 28/02/08 -
Price 1.0000 0.8100 0.8000 1.1500 0.6200 0.5600 0.8900 -
P/RPS 2.85 2.23 3.43 8.13 2.68 2.31 3.78 -4.59%
  YoY % 27.80% -34.99% -57.81% 203.36% 16.02% -38.89% -
  Horiz. % 75.40% 58.99% 90.74% 215.08% 70.90% 61.11% 100.00%
P/EPS 26.67 4.40 18.91 136.90 28.97 80.00 14.10 11.20%
  YoY % 506.14% -76.73% -86.19% 372.56% -63.79% 467.38% -
  Horiz. % 189.15% 31.21% 134.11% 970.92% 205.46% 567.38% 100.00%
EY 3.75 22.73 5.29 0.73 3.45 1.25 7.09 -10.06%
  YoY % -83.50% 329.68% 624.66% -78.84% 176.00% -82.37% -
  Horiz. % 52.89% 320.59% 74.61% 10.30% 48.66% 17.63% 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 0.52 0.44 0.48 0.74 0.41 0.39 0.67 -4.13%
  YoY % 18.18% -8.33% -35.14% 80.49% 5.13% -41.79% -
  Horiz. % 77.61% 65.67% 71.64% 110.45% 61.19% 58.21% 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.
 


 

367  299  549  1081 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.01 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.01 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers