Highlights

[SYMLIFE] YoY Quarter Result on 2012-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     86.08%    YoY -     901.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 25,914 94,607 142,643 117,770 87,512 74,174 43,907 -8.41%
  YoY % -72.61% -33.68% 21.12% 34.58% 17.98% 68.93% -
  Horiz. % 59.02% 215.47% 324.88% 268.23% 199.31% 168.93% 100.00%
PBT 3,741 17,611 20,059 21,613 4,835 16,657 1,947 11.49%
  YoY % -78.76% -12.20% -7.19% 347.01% -70.97% 755.52% -
  Horiz. % 192.14% 904.52% 1,030.25% 1,110.07% 248.33% 855.52% 100.00%
Tax -1,083 -1,160 -4,524 -1,493 -3,213 -5,401 -2,969 -15.47%
  YoY % 6.64% 74.36% -203.01% 53.53% 40.51% -81.91% -
  Horiz. % 36.48% 39.07% 152.37% 50.29% 108.22% 181.91% 100.00%
NP 2,658 16,451 15,535 20,120 1,622 11,256 -1,022 -
  YoY % -83.84% 5.90% -22.79% 1,140.44% -85.59% 1,201.37% -
  Horiz. % -260.08% -1,609.69% -1,520.06% -1,968.69% -158.71% -1,101.37% 100.00%
NP to SH 3,159 16,984 15,538 20,312 2,028 9,841 -2,474 -
  YoY % -81.40% 9.31% -23.50% 901.58% -79.39% 497.78% -
  Horiz. % -127.69% -686.50% -628.05% -821.02% -81.97% -397.78% 100.00%
Tax Rate 28.95 % 6.59 % 22.55 % 6.91 % 66.45 % 32.42 % 152.49 % -24.18%
  YoY % 339.30% -70.78% 226.34% -89.60% 104.97% -78.74% -
  Horiz. % 18.98% 4.32% 14.79% 4.53% 43.58% 21.26% 100.00%
Total Cost 23,256 78,156 127,108 97,650 85,890 62,918 44,929 -10.39%
  YoY % -70.24% -38.51% 30.17% 13.69% 36.51% 40.04% -
  Horiz. % 51.76% 173.95% 282.91% 217.34% 191.17% 140.04% 100.00%
Net Worth 562,898 561,494 510,132 457,404 430,264 422,191 407,647 5.52%
  YoY % 0.25% 10.07% 11.53% 6.31% 1.91% 3.57% -
  Horiz. % 138.08% 137.74% 125.14% 112.21% 105.55% 103.57% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - 112 80 - - 8,224 4,217 -
  YoY % 0.00% 40.12% 0.00% 0.00% 0.00% 95.03% -
  Horiz. % 0.00% 2.68% 1.91% 0.00% 0.00% 195.03% 100.00%
Div Payout % - % 0.66 % 0.52 % - % - % 83.57 % - % -
  YoY % 0.00% 26.92% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.79% 0.62% 0.00% 0.00% 100.00% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 562,898 561,494 510,132 457,404 430,264 422,191 407,647 5.52%
  YoY % 0.25% 10.07% 11.53% 6.31% 1.91% 3.57% -
  Horiz. % 138.08% 137.74% 125.14% 112.21% 105.55% 103.57% 100.00%
NOSH 281,449 282,158 268,490 261,373 274,054 274,150 281,136 0.02%
  YoY % -0.25% 5.09% 2.72% -4.63% -0.04% -2.48% -
  Horiz. % 100.11% 100.36% 95.50% 92.97% 97.48% 97.52% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.26 % 17.39 % 10.89 % 17.08 % 1.85 % 15.18 % -2.33 % -
  YoY % -41.00% 59.69% -36.24% 823.24% -87.81% 751.50% -
  Horiz. % -440.34% -746.35% -467.38% -733.05% -79.40% -651.50% 100.00%
ROE 0.56 % 3.02 % 3.05 % 4.44 % 0.47 % 2.33 % -0.61 % -
  YoY % -81.46% -0.98% -31.31% 844.68% -79.83% 481.97% -
  Horiz. % -91.80% -495.08% -500.00% -727.87% -77.05% -381.97% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 9.21 33.53 53.13 45.06 31.93 27.06 15.62 -8.42%
  YoY % -72.53% -36.89% 17.91% 41.12% 18.00% 73.24% -
  Horiz. % 58.96% 214.66% 340.14% 288.48% 204.42% 173.24% 100.00%
EPS 1.12 6.02 5.78 7.77 0.74 3.59 -0.88 -
  YoY % -81.40% 4.15% -25.61% 950.00% -79.39% 507.95% -
  Horiz. % -127.27% -684.09% -656.82% -882.95% -84.09% -407.95% 100.00%
DPS 0.00 0.04 0.03 0.00 0.00 3.00 1.50 -
  YoY % 0.00% 33.33% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 2.67% 2.00% 0.00% 0.00% 200.00% 100.00%
NAPS 2.0000 1.9900 1.9000 1.7500 1.5700 1.5400 1.4500 5.50%
  YoY % 0.50% 4.74% 8.57% 11.46% 1.95% 6.21% -
  Horiz. % 137.93% 137.24% 131.03% 120.69% 108.28% 106.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 4.31 15.75 23.75 19.61 14.57 12.35 7.31 -8.42%
  YoY % -72.63% -33.68% 21.11% 34.59% 17.98% 68.95% -
  Horiz. % 58.96% 215.46% 324.90% 268.26% 199.32% 168.95% 100.00%
EPS 0.53 2.83 2.59 3.38 0.34 1.64 -0.41 -
  YoY % -81.27% 9.27% -23.37% 894.12% -79.27% 500.00% -
  Horiz. % -129.27% -690.24% -631.71% -824.39% -82.93% -400.00% 100.00%
DPS 0.00 0.02 0.01 0.00 0.00 1.37 0.70 -
  YoY % 0.00% 100.00% 0.00% 0.00% 0.00% 95.71% -
  Horiz. % 0.00% 2.86% 1.43% 0.00% 0.00% 195.71% 100.00%
NAPS 0.9373 0.9349 0.8494 0.7616 0.7164 0.7030 0.6788 5.52%
  YoY % 0.26% 10.07% 11.53% 6.31% 1.91% 3.57% -
  Horiz. % 138.08% 137.73% 125.13% 112.20% 105.54% 103.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.8000 0.9650 0.9150 0.7600 1.1100 0.6500 0.5400 -
P/RPS 8.69 2.88 1.72 1.69 3.48 2.40 3.46 16.58%
  YoY % 201.74% 67.44% 1.78% -51.44% 45.00% -30.64% -
  Horiz. % 251.16% 83.24% 49.71% 48.84% 100.58% 69.36% 100.00%
P/EPS 71.28 16.03 15.81 9.78 150.00 18.11 -61.36 -
  YoY % 344.67% 1.39% 61.66% -93.48% 728.27% 129.51% -
  Horiz. % -116.17% -26.12% -25.77% -15.94% -244.46% -29.51% 100.00%
EY 1.40 6.24 6.32 10.23 0.67 5.52 -1.63 -
  YoY % -77.56% -1.27% -38.22% 1,426.87% -87.86% 438.65% -
  Horiz. % -85.89% -382.82% -387.73% -627.61% -41.10% -338.65% 100.00%
DY 0.00 0.04 0.03 0.00 0.00 4.62 2.78 -
  YoY % 0.00% 33.33% 0.00% 0.00% 0.00% 66.19% -
  Horiz. % 0.00% 1.44% 1.08% 0.00% 0.00% 166.19% 100.00%
P/NAPS 0.40 0.48 0.48 0.43 0.71 0.42 0.37 1.31%
  YoY % -16.67% 0.00% 11.63% -39.44% 69.05% 13.51% -
  Horiz. % 108.11% 129.73% 129.73% 116.22% 191.89% 113.51% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 29/05/14 29/05/13 29/05/12 23/05/11 26/05/10 27/05/09 -
Price 0.8500 1.0300 1.1400 0.7000 1.0000 0.6500 0.6000 -
P/RPS 9.23 3.07 2.15 1.55 3.13 2.40 3.84 15.73%
  YoY % 200.65% 42.79% 38.71% -50.48% 30.42% -37.50% -
  Horiz. % 240.36% 79.95% 55.99% 40.36% 81.51% 62.50% 100.00%
P/EPS 75.73 17.11 19.70 9.01 135.14 18.11 -68.18 -
  YoY % 342.61% -13.15% 118.65% -93.33% 646.22% 126.56% -
  Horiz. % -111.07% -25.10% -28.89% -13.22% -198.21% -26.56% 100.00%
EY 1.32 5.84 5.08 11.10 0.74 5.52 -1.47 -
  YoY % -77.40% 14.96% -54.23% 1,400.00% -86.59% 475.51% -
  Horiz. % -89.80% -397.28% -345.58% -755.10% -50.34% -375.51% 100.00%
DY 0.00 0.04 0.03 0.00 0.00 4.62 2.50 -
  YoY % 0.00% 33.33% 0.00% 0.00% 0.00% 84.80% -
  Horiz. % 0.00% 1.60% 1.20% 0.00% 0.00% 184.80% 100.00%
P/NAPS 0.43 0.52 0.60 0.40 0.64 0.42 0.41 0.80%
  YoY % -17.31% -13.33% 50.00% -37.50% 52.38% 2.44% -
  Horiz. % 104.88% 126.83% 146.34% 97.56% 156.10% 102.44% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers