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 - 631,804
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 22.58 18.64 13.85 11.74 6.95 10.33 18.54 3.34%
  YoY % 21.14% 34.58% 17.97% 68.92% -32.72% -44.28% -
  Horiz. % 121.79% 100.54% 74.70% 63.32% 37.49% 55.72% 100.00%
EPS 2.46 3.21 0.32 1.56 -0.39 1.62 2.27 1.35%
  YoY % -23.36% 903.13% -79.49% 500.00% -124.07% -28.63% -
  Horiz. % 108.37% 141.41% 14.10% 68.72% -17.18% 71.37% 100.00%
DPS 0.01 0.00 0.00 1.30 0.67 1.41 1.23 -55.13%
  YoY % 0.00% 0.00% 0.00% 94.03% -52.48% 14.63% -
  Horiz. % 0.81% 0.00% 0.00% 105.69% 54.47% 114.63% 100.00%
NAPS 0.8074 0.7240 0.6810 0.6682 0.6452 0.6412 0.5974 5.14%
  YoY % 11.52% 6.31% 1.92% 3.56% 0.62% 7.33% -
  Horiz. % 135.15% 121.19% 113.99% 111.85% 108.00% 107.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

522  249  607  1136 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 PERMAJU 0.1450.00 
 TANCO-WB 0.07+0.02 
 TANCO 0.145+0.01 
 MTOUCHE 0.285+0.005 
 UCREST 0.30+0.005 
 TAWIN-OR 0.070.00 
 LKL 0.360.00 
 ADVENTA 2.17-0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. OCK - The Unfaltering Tower OCK - The 5G Battle
2. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Can this penny stock double in value this year? Swim With Sharks
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. The Competitive Edge of NEXGRAM (0096) in Vaccine Passports and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
7. [转贴] [Video:浅谈CAREPLUS GROUP BHD, CAREPLS, 0163] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 马银行大会圆满落幕/万年船 小股东大权利
PARTNERS & BROKERS