Highlights

[SYMLIFE] YoY Quarter Result on 2011-12-31 [#3]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     30.40%    YoY -     373.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 132,115 98,633 97,698 60,203 38,831 63,441 70,536 11.02%
  YoY % 33.95% 0.96% 62.28% 55.04% -38.79% -10.06% -
  Horiz. % 187.30% 139.83% 138.51% 85.35% 55.05% 89.94% 100.00%
PBT 10,517 14,673 60,674 14,299 3,435 12,328 5,441 11.60%
  YoY % -28.32% -75.82% 324.32% 316.27% -72.14% 126.58% -
  Horiz. % 193.29% 269.67% 1,115.13% 262.80% 63.13% 226.58% 100.00%
Tax -4,501 -4,319 -11,431 -3,493 -1,152 -4,252 -1,694 17.68%
  YoY % -4.21% 62.22% -227.25% -203.21% 72.91% -151.00% -
  Horiz. % 265.70% 254.96% 674.79% 206.20% 68.00% 251.00% 100.00%
NP 6,016 10,354 49,243 10,806 2,283 8,076 3,747 8.21%
  YoY % -41.90% -78.97% 355.70% 373.32% -71.73% 115.53% -
  Horiz. % 160.56% 276.33% 1,314.20% 288.39% 60.93% 215.53% 100.00%
NP to SH 6,490 10,537 49,475 10,916 2,306 5,875 2,035 21.31%
  YoY % -38.41% -78.70% 353.23% 373.37% -60.75% 188.70% -
  Horiz. % 318.92% 517.79% 2,431.20% 536.41% 113.32% 288.70% 100.00%
Tax Rate 42.80 % 29.44 % 18.84 % 24.43 % 33.54 % 34.49 % 31.13 % 5.45%
  YoY % 45.38% 56.26% -22.88% -27.16% -2.75% 10.79% -
  Horiz. % 137.49% 94.57% 60.52% 78.48% 107.74% 110.79% 100.00%
Total Cost 126,099 88,279 48,455 49,397 36,548 55,365 66,789 11.17%
  YoY % 42.84% 82.19% -1.91% 35.16% -33.99% -17.10% -
  Horiz. % 188.80% 132.18% 72.55% 73.96% 54.72% 82.90% 100.00%
Net Worth 592,565 542,304 494,481 430,962 428,257 414,544 412,814 6.21%
  YoY % 9.27% 9.67% 14.74% 0.63% 3.31% 0.42% -
  Horiz. % 143.54% 131.37% 119.78% 104.40% 103.74% 100.42% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 592,565 542,304 494,481 430,962 428,257 414,544 412,814 6.21%
  YoY % 9.27% 9.67% 14.74% 0.63% 3.31% 0.42% -
  Horiz. % 143.54% 131.37% 119.78% 104.40% 103.74% 100.42% 100.00%
NOSH 282,173 280,986 268,739 258,061 274,523 274,532 290,714 -0.50%
  YoY % 0.42% 4.56% 4.14% -6.00% -0.00% -5.57% -
  Horiz. % 97.06% 96.65% 92.44% 88.77% 94.43% 94.43% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 4.55 % 10.50 % 50.40 % 17.95 % 5.88 % 12.73 % 5.31 % -2.54%
  YoY % -56.67% -79.17% 180.78% 205.27% -53.81% 139.74% -
  Horiz. % 85.69% 197.74% 949.15% 338.04% 110.73% 239.74% 100.00%
ROE 1.10 % 1.94 % 10.01 % 2.53 % 0.54 % 1.42 % 0.49 % 14.42%
  YoY % -43.30% -80.62% 295.65% 368.52% -61.97% 189.80% -
  Horiz. % 224.49% 395.92% 2,042.86% 516.33% 110.20% 289.80% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 46.82 35.10 36.35 23.33 14.14 23.11 24.26 11.58%
  YoY % 33.39% -3.44% 55.81% 64.99% -38.81% -4.74% -
  Horiz. % 192.99% 144.68% 149.84% 96.17% 58.29% 95.26% 100.00%
EPS 2.30 3.75 18.41 4.23 0.84 2.14 0.70 21.92%
  YoY % -38.67% -79.63% 335.22% 403.57% -60.75% 205.71% -
  Horiz. % 328.57% 535.71% 2,630.00% 604.29% 120.00% 305.71% 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 2.1000 1.9300 1.8400 1.6700 1.5600 1.5100 1.4200 6.74%
  YoY % 8.81% 4.89% 10.18% 7.05% 3.31% 6.34% -
  Horiz. % 147.89% 135.92% 129.58% 117.61% 109.86% 106.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 22.00 16.42 16.27 10.02 6.47 10.56 11.74 11.03%
  YoY % 33.98% 0.92% 62.38% 54.87% -38.73% -10.05% -
  Horiz. % 187.39% 139.86% 138.59% 85.35% 55.11% 89.95% 100.00%
EPS 1.08 1.75 8.24 1.82 0.38 0.98 0.34 21.23%
  YoY % -38.29% -78.76% 352.75% 378.95% -61.22% 188.24% -
  Horiz. % 317.65% 514.71% 2,423.53% 535.29% 111.76% 288.24% 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 0.9867 0.9030 0.8233 0.7176 0.7131 0.6902 0.6874 6.21%
  YoY % 9.27% 9.68% 14.73% 0.63% 3.32% 0.41% -
  Horiz. % 143.54% 131.36% 119.77% 104.39% 103.74% 100.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.8500 1.0500 0.8100 0.7300 1.0500 0.6000 0.7000 -
P/RPS 1.82 2.99 2.23 3.13 7.42 2.60 2.89 -7.41%
  YoY % -39.13% 34.08% -28.75% -57.82% 185.38% -10.03% -
  Horiz. % 62.98% 103.46% 77.16% 108.30% 256.75% 89.97% 100.00%
P/EPS 36.96 28.00 4.40 17.26 125.00 28.04 100.00 -15.28%
  YoY % 32.00% 536.36% -74.51% -86.19% 345.79% -71.96% -
  Horiz. % 36.96% 28.00% 4.40% 17.26% 125.00% 28.04% 100.00%
EY 2.71 3.57 22.73 5.79 0.80 3.57 1.00 18.07%
  YoY % -24.09% -84.29% 292.57% 623.75% -77.59% 257.00% -
  Horiz. % 271.00% 357.00% 2,273.00% 579.00% 80.00% 357.00% 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 0.40 0.54 0.44 0.44 0.67 0.40 0.49 -3.32%
  YoY % -25.93% 22.73% 0.00% -34.33% 67.50% -18.37% -
  Horiz. % 81.63% 110.20% 89.80% 89.80% 136.73% 81.63% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 27/02/14 27/02/13 28/02/12 24/02/11 24/02/10 26/02/09 -
Price 0.8550 1.0000 0.8100 0.8000 1.1500 0.6200 0.5600 -
P/RPS 1.83 2.85 2.23 3.43 8.13 2.68 2.31 -3.81%
  YoY % -35.79% 27.80% -34.99% -57.81% 203.36% 16.02% -
  Horiz. % 79.22% 123.38% 96.54% 148.48% 351.95% 116.02% 100.00%
P/EPS 37.17 26.67 4.40 18.91 136.90 28.97 80.00 -11.99%
  YoY % 39.37% 506.14% -76.73% -86.19% 372.56% -63.79% -
  Horiz. % 46.46% 33.34% 5.50% 23.64% 171.12% 36.21% 100.00%
EY 2.69 3.75 22.73 5.29 0.73 3.45 1.25 13.62%
  YoY % -28.27% -83.50% 329.68% 624.66% -78.84% 176.00% -
  Horiz. % 215.20% 300.00% 1,818.40% 423.20% 58.40% 276.00% 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 0.41 0.52 0.44 0.48 0.74 0.41 0.39 0.84%
  YoY % -21.15% 18.18% -8.33% -35.14% 80.49% 5.13% -
  Horiz. % 105.13% 133.33% 112.82% 123.08% 189.74% 105.13% 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.
 


 

111  111  382  1692 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 NETX 0.020.00 
 MLAB 0.0650.00 
 GPACKET-WB 0.3450.00 
 JAG 0.0350.00 
 PUC 0.0550.00 
 WCEHB 0.405+0.02 
 XOX 0.0450.00 
 PA 0.065+0.005 
Partners & Brokers