Highlights

[SYMLIFE] YoY Quarter Result on 2010-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     67.51%    YoY -     497.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 142,643 117,770 87,512 74,174 43,907 65,285 117,120 3.34%
  YoY % 21.12% 34.58% 17.98% 68.93% -32.75% -44.26% -
  Horiz. % 121.79% 100.55% 74.72% 63.33% 37.49% 55.74% 100.00%
PBT 20,059 21,613 4,835 16,657 1,947 11,628 23,131 -2.34%
  YoY % -7.19% 347.01% -70.97% 755.52% -83.26% -49.73% -
  Horiz. % 86.72% 93.44% 20.90% 72.01% 8.42% 50.27% 100.00%
Tax -4,524 -1,493 -3,213 -5,401 -2,969 -2,025 -8,417 -9.82%
  YoY % -203.01% 53.53% 40.51% -81.91% -46.62% 75.94% -
  Horiz. % 53.75% 17.74% 38.17% 64.17% 35.27% 24.06% 100.00%
NP 15,535 20,120 1,622 11,256 -1,022 9,603 14,714 0.91%
  YoY % -22.79% 1,140.44% -85.59% 1,201.37% -110.64% -34.74% -
  Horiz. % 105.58% 136.74% 11.02% 76.50% -6.95% 65.26% 100.00%
NP to SH 15,538 20,312 2,028 9,841 -2,474 10,247 14,349 1.33%
  YoY % -23.50% 901.58% -79.39% 497.78% -124.14% -28.59% -
  Horiz. % 108.29% 141.56% 14.13% 68.58% -17.24% 71.41% 100.00%
Tax Rate 22.55 % 6.91 % 66.45 % 32.42 % 152.49 % 17.41 % 36.39 % -7.66%
  YoY % 226.34% -89.60% 104.97% -78.74% 775.88% -52.16% -
  Horiz. % 61.97% 18.99% 182.61% 89.09% 419.04% 47.84% 100.00%
Total Cost 127,108 97,650 85,890 62,918 44,929 55,682 102,406 3.66%
  YoY % 30.17% 13.69% 36.51% 40.04% -19.31% -45.63% -
  Horiz. % 124.12% 95.36% 83.87% 61.44% 43.87% 54.37% 100.00%
Net Worth 510,132 457,404 430,264 422,191 407,647 405,113 377,441 5.14%
  YoY % 11.53% 6.31% 1.91% 3.57% 0.63% 7.33% -
  Horiz. % 135.16% 121.19% 114.00% 111.86% 108.00% 107.33% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 80 - - 8,224 4,217 8,936 7,798 -53.30%
  YoY % 0.00% 0.00% 0.00% 95.03% -52.81% 14.59% -
  Horiz. % 1.03% 0.00% 0.00% 105.46% 54.08% 114.59% 100.00%
Div Payout % 0.52 % - % - % 83.57 % - % 87.21 % 54.35 % -53.89%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 60.46% -
  Horiz. % 0.96% 0.00% 0.00% 153.76% 0.00% 160.46% 100.00%
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 510,132 457,404 430,264 422,191 407,647 405,113 377,441 5.14%
  YoY % 11.53% 6.31% 1.91% 3.57% 0.63% 7.33% -
  Horiz. % 135.16% 121.19% 114.00% 111.86% 108.00% 107.33% 100.00%
NOSH 268,490 261,373 274,054 274,150 281,136 297,877 311,934 -2.47%
  YoY % 2.72% -4.63% -0.04% -2.48% -5.62% -4.51% -
  Horiz. % 86.07% 83.79% 87.86% 87.89% 90.13% 95.49% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.89 % 17.08 % 1.85 % 15.18 % -2.33 % 14.71 % 12.56 % -2.35%
  YoY % -36.24% 823.24% -87.81% 751.50% -115.84% 17.12% -
  Horiz. % 86.70% 135.99% 14.73% 120.86% -18.55% 117.12% 100.00%
ROE 3.05 % 4.44 % 0.47 % 2.33 % -0.61 % 2.53 % 3.80 % -3.59%
  YoY % -31.31% 844.68% -79.83% 481.97% -124.11% -33.42% -
  Horiz. % 80.26% 116.84% 12.37% 61.32% -16.05% 66.58% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 53.13 45.06 31.93 27.06 15.62 21.92 37.55 5.95%
  YoY % 17.91% 41.12% 18.00% 73.24% -28.74% -41.62% -
  Horiz. % 141.49% 120.00% 85.03% 72.06% 41.60% 58.38% 100.00%
EPS 5.78 7.77 0.74 3.59 -0.88 3.44 4.60 3.88%
  YoY % -25.61% 950.00% -79.39% 507.95% -125.58% -25.22% -
  Horiz. % 125.65% 168.91% 16.09% 78.04% -19.13% 74.78% 100.00%
DPS 0.03 0.00 0.00 3.00 1.50 3.00 2.50 -52.12%
  YoY % 0.00% 0.00% 0.00% 100.00% -50.00% 20.00% -
  Horiz. % 1.20% 0.00% 0.00% 120.00% 60.00% 120.00% 100.00%
NAPS 1.9000 1.7500 1.5700 1.5400 1.4500 1.3600 1.2100 7.80%
  YoY % 8.57% 11.46% 1.95% 6.21% 6.62% 12.40% -
  Horiz. % 157.02% 144.63% 129.75% 127.27% 119.83% 112.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 23.75 19.61 14.57 12.35 7.31 10.87 19.50 3.34%
  YoY % 21.11% 34.59% 17.98% 68.95% -32.75% -44.26% -
  Horiz. % 121.79% 100.56% 74.72% 63.33% 37.49% 55.74% 100.00%
EPS 2.59 3.38 0.34 1.64 -0.41 1.71 2.39 1.35%
  YoY % -23.37% 894.12% -79.27% 500.00% -123.98% -28.45% -
  Horiz. % 108.37% 141.42% 14.23% 68.62% -17.15% 71.55% 100.00%
DPS 0.01 0.00 0.00 1.37 0.70 1.49 1.30 -55.54%
  YoY % 0.00% 0.00% 0.00% 95.71% -53.02% 14.62% -
  Horiz. % 0.77% 0.00% 0.00% 105.38% 53.85% 114.62% 100.00%
NAPS 0.8494 0.7616 0.7164 0.7030 0.6788 0.6745 0.6285 5.14%
  YoY % 11.53% 6.31% 1.91% 3.57% 0.64% 7.32% -
  Horiz. % 135.15% 121.18% 113.99% 111.85% 108.00% 107.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.9150 0.7600 1.1100 0.6500 0.5400 0.8600 0.9300 -
P/RPS 1.72 1.69 3.48 2.40 3.46 3.92 2.48 -5.91%
  YoY % 1.78% -51.44% 45.00% -30.64% -11.73% 58.06% -
  Horiz. % 69.35% 68.15% 140.32% 96.77% 139.52% 158.06% 100.00%
P/EPS 15.81 9.78 150.00 18.11 -61.36 25.00 20.22 -4.01%
  YoY % 61.66% -93.48% 728.27% 129.51% -345.44% 23.64% -
  Horiz. % 78.19% 48.37% 741.84% 89.56% -303.46% 123.64% 100.00%
EY 6.32 10.23 0.67 5.52 -1.63 4.00 4.95 4.15%
  YoY % -38.22% 1,426.87% -87.86% 438.65% -140.75% -19.19% -
  Horiz. % 127.68% 206.67% 13.54% 111.52% -32.93% 80.81% 100.00%
DY 0.03 0.00 0.00 4.62 2.78 3.49 2.69 -52.70%
  YoY % 0.00% 0.00% 0.00% 66.19% -20.34% 29.74% -
  Horiz. % 1.12% 0.00% 0.00% 171.75% 103.35% 129.74% 100.00%
P/NAPS 0.48 0.43 0.71 0.42 0.37 0.63 0.77 -7.57%
  YoY % 11.63% -39.44% 69.05% 13.51% -41.27% -18.18% -
  Horiz. % 62.34% 55.84% 92.21% 54.55% 48.05% 81.82% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 29/05/12 23/05/11 26/05/10 27/05/09 03/06/08 31/05/07 -
Price 1.1400 0.7000 1.0000 0.6500 0.6000 0.8100 0.9200 -
P/RPS 2.15 1.55 3.13 2.40 3.84 3.70 2.45 -2.15%
  YoY % 38.71% -50.48% 30.42% -37.50% 3.78% 51.02% -
  Horiz. % 87.76% 63.27% 127.76% 97.96% 156.73% 151.02% 100.00%
P/EPS 19.70 9.01 135.14 18.11 -68.18 23.55 20.00 -0.25%
  YoY % 118.65% -93.33% 646.22% 126.56% -389.51% 17.75% -
  Horiz. % 98.50% 45.05% 675.70% 90.55% -340.90% 117.75% 100.00%
EY 5.08 11.10 0.74 5.52 -1.47 4.25 5.00 0.26%
  YoY % -54.23% 1,400.00% -86.59% 475.51% -134.59% -15.00% -
  Horiz. % 101.60% 222.00% 14.80% 110.40% -29.40% 85.00% 100.00%
DY 0.03 0.00 0.00 4.62 2.50 3.70 2.72 -52.79%
  YoY % 0.00% 0.00% 0.00% 84.80% -32.43% 36.03% -
  Horiz. % 1.10% 0.00% 0.00% 169.85% 91.91% 136.03% 100.00%
P/NAPS 0.60 0.40 0.64 0.42 0.41 0.60 0.76 -3.86%
  YoY % 50.00% -37.50% 52.38% 2.44% -31.67% -21.05% -
  Horiz. % 78.95% 52.63% 84.21% 55.26% 53.95% 78.95% 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers