Highlights

[SYMLIFE] YoY Quarter Result on 2009-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Mar-2009  [#4]
Profit Trend QoQ -     -221.57%    YoY -     -124.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 117,770 87,512 74,174 43,907 65,285 117,120 47,587 16.29%
  YoY % 34.58% 17.98% 68.93% -32.75% -44.26% 146.12% -
  Horiz. % 247.48% 183.90% 155.87% 92.27% 137.19% 246.12% 100.00%
PBT 21,613 4,835 16,657 1,947 11,628 23,131 -108,533 -
  YoY % 347.01% -70.97% 755.52% -83.26% -49.73% 121.31% -
  Horiz. % -19.91% -4.45% -15.35% -1.79% -10.71% -21.31% 100.00%
Tax -1,493 -3,213 -5,401 -2,969 -2,025 -8,417 4,339 -
  YoY % 53.53% 40.51% -81.91% -46.62% 75.94% -293.98% -
  Horiz. % -34.41% -74.05% -124.48% -68.43% -46.67% -193.98% 100.00%
NP 20,120 1,622 11,256 -1,022 9,603 14,714 -104,194 -
  YoY % 1,140.44% -85.59% 1,201.37% -110.64% -34.74% 114.12% -
  Horiz. % -19.31% -1.56% -10.80% 0.98% -9.22% -14.12% 100.00%
NP to SH 20,312 2,028 9,841 -2,474 10,247 14,349 -104,194 -
  YoY % 901.58% -79.39% 497.78% -124.14% -28.59% 113.77% -
  Horiz. % -19.49% -1.95% -9.44% 2.37% -9.83% -13.77% 100.00%
Tax Rate 6.91 % 66.45 % 32.42 % 152.49 % 17.41 % 36.39 % - % -
  YoY % -89.60% 104.97% -78.74% 775.88% -52.16% 0.00% -
  Horiz. % 18.99% 182.61% 89.09% 419.04% 47.84% 100.00% -
Total Cost 97,650 85,890 62,918 44,929 55,682 102,406 151,781 -7.08%
  YoY % 13.69% 36.51% 40.04% -19.31% -45.63% -32.53% -
  Horiz. % 64.34% 56.59% 41.45% 29.60% 36.69% 67.47% 100.00%
Net Worth 457,404 430,264 422,191 407,647 405,113 377,441 325,905 5.81%
  YoY % 6.31% 1.91% 3.57% 0.63% 7.33% 15.81% -
  Horiz. % 140.35% 132.02% 129.54% 125.08% 124.30% 115.81% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - 8,224 4,217 8,936 7,798 - -
  YoY % 0.00% 0.00% 95.03% -52.81% 14.59% 0.00% -
  Horiz. % 0.00% 0.00% 105.46% 54.08% 114.59% 100.00% -
Div Payout % - % - % 83.57 % - % 87.21 % 54.35 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 60.46% 0.00% -
  Horiz. % 0.00% 0.00% 153.76% 0.00% 160.46% 100.00% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 457,404 430,264 422,191 407,647 405,113 377,441 325,905 5.81%
  YoY % 6.31% 1.91% 3.57% 0.63% 7.33% 15.81% -
  Horiz. % 140.35% 132.02% 129.54% 125.08% 124.30% 115.81% 100.00%
NOSH 261,373 274,054 274,150 281,136 297,877 311,934 319,515 -3.29%
  YoY % -4.63% -0.04% -2.48% -5.62% -4.51% -2.37% -
  Horiz. % 81.80% 85.77% 85.80% 87.99% 93.23% 97.63% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 17.08 % 1.85 % 15.18 % -2.33 % 14.71 % 12.56 % -218.95 % -
  YoY % 823.24% -87.81% 751.50% -115.84% 17.12% 105.74% -
  Horiz. % -7.80% -0.84% -6.93% 1.06% -6.72% -5.74% 100.00%
ROE 4.44 % 0.47 % 2.33 % -0.61 % 2.53 % 3.80 % -31.97 % -
  YoY % 844.68% -79.83% 481.97% -124.11% -33.42% 111.89% -
  Horiz. % -13.89% -1.47% -7.29% 1.91% -7.91% -11.89% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 45.06 31.93 27.06 15.62 21.92 37.55 14.89 20.25%
  YoY % 41.12% 18.00% 73.24% -28.74% -41.62% 152.18% -
  Horiz. % 302.62% 214.44% 181.73% 104.90% 147.21% 252.18% 100.00%
EPS 7.77 0.74 3.59 -0.88 3.44 4.60 -32.61 -
  YoY % 950.00% -79.39% 507.95% -125.58% -25.22% 114.11% -
  Horiz. % -23.83% -2.27% -11.01% 2.70% -10.55% -14.11% 100.00%
DPS 0.00 0.00 3.00 1.50 3.00 2.50 0.00 -
  YoY % 0.00% 0.00% 100.00% -50.00% 20.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.00% 60.00% 120.00% 100.00% -
NAPS 1.7500 1.5700 1.5400 1.4500 1.3600 1.2100 1.0200 9.41%
  YoY % 11.46% 1.95% 6.21% 6.62% 12.40% 18.63% -
  Horiz. % 171.57% 153.92% 150.98% 142.16% 133.33% 118.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 19.61 14.57 12.35 7.31 10.87 19.50 7.92 16.30%
  YoY % 34.59% 17.98% 68.95% -32.75% -44.26% 146.21% -
  Horiz. % 247.60% 183.96% 155.93% 92.30% 137.25% 246.21% 100.00%
EPS 3.38 0.34 1.64 -0.41 1.71 2.39 -17.35 -
  YoY % 894.12% -79.27% 500.00% -123.98% -28.45% 113.78% -
  Horiz. % -19.48% -1.96% -9.45% 2.36% -9.86% -13.78% 100.00%
DPS 0.00 0.00 1.37 0.70 1.49 1.30 0.00 -
  YoY % 0.00% 0.00% 95.71% -53.02% 14.62% 0.00% -
  Horiz. % 0.00% 0.00% 105.38% 53.85% 114.62% 100.00% -
NAPS 0.7616 0.7164 0.7030 0.6788 0.6745 0.6285 0.5427 5.80%
  YoY % 6.31% 1.91% 3.57% 0.64% 7.32% 15.81% -
  Horiz. % 140.34% 132.01% 129.54% 125.08% 124.29% 115.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.7600 1.1100 0.6500 0.5400 0.8600 0.9300 0.7000 -
P/RPS 1.69 3.48 2.40 3.46 3.92 2.48 4.70 -15.66%
  YoY % -51.44% 45.00% -30.64% -11.73% 58.06% -47.23% -
  Horiz. % 35.96% 74.04% 51.06% 73.62% 83.40% 52.77% 100.00%
P/EPS 9.78 150.00 18.11 -61.36 25.00 20.22 -2.15 -
  YoY % -93.48% 728.27% 129.51% -345.44% 23.64% 1,040.46% -
  Horiz. % -454.88% -6,976.74% -842.33% 2,853.95% -1,162.79% -940.47% 100.00%
EY 10.23 0.67 5.52 -1.63 4.00 4.95 -46.59 -
  YoY % 1,426.87% -87.86% 438.65% -140.75% -19.19% 110.62% -
  Horiz. % -21.96% -1.44% -11.85% 3.50% -8.59% -10.62% 100.00%
DY 0.00 0.00 4.62 2.78 3.49 2.69 0.00 -
  YoY % 0.00% 0.00% 66.19% -20.34% 29.74% 0.00% -
  Horiz. % 0.00% 0.00% 171.75% 103.35% 129.74% 100.00% -
P/NAPS 0.43 0.71 0.42 0.37 0.63 0.77 0.69 -7.57%
  YoY % -39.44% 69.05% 13.51% -41.27% -18.18% 11.59% -
  Horiz. % 62.32% 102.90% 60.87% 53.62% 91.30% 111.59% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 23/05/11 26/05/10 27/05/09 03/06/08 31/05/07 29/05/06 -
Price 0.7000 1.0000 0.6500 0.6000 0.8100 0.9200 0.7100 -
P/RPS 1.55 3.13 2.40 3.84 3.70 2.45 4.77 -17.07%
  YoY % -50.48% 30.42% -37.50% 3.78% 51.02% -48.64% -
  Horiz. % 32.49% 65.62% 50.31% 80.50% 77.57% 51.36% 100.00%
P/EPS 9.01 135.14 18.11 -68.18 23.55 20.00 -2.18 -
  YoY % -93.33% 646.22% 126.56% -389.51% 17.75% 1,017.43% -
  Horiz. % -413.30% -6,199.08% -830.73% 3,127.52% -1,080.28% -917.43% 100.00%
EY 11.10 0.74 5.52 -1.47 4.25 5.00 -45.93 -
  YoY % 1,400.00% -86.59% 475.51% -134.59% -15.00% 110.89% -
  Horiz. % -24.17% -1.61% -12.02% 3.20% -9.25% -10.89% 100.00%
DY 0.00 0.00 4.62 2.50 3.70 2.72 0.00 -
  YoY % 0.00% 0.00% 84.80% -32.43% 36.03% 0.00% -
  Horiz. % 0.00% 0.00% 169.85% 91.91% 136.03% 100.00% -
P/NAPS 0.40 0.64 0.42 0.41 0.60 0.76 0.70 -8.90%
  YoY % -37.50% 52.38% 2.44% -31.67% -21.05% 8.57% -
  Horiz. % 57.14% 91.43% 60.00% 58.57% 85.71% 108.57% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers